Bella Collina Community Development District Agenda October 14, 2021 AGENDA Bella Collina Community Development District 219 E. Livingston Street, Orlando FL, 32801 Phone: 407-841-5524-Fax: 407-839-1526 October 7, 2021 Board of Supervisors Bella Collina Community Development District Dear Board Members: The regular meeting of the Board of Supervisors of the Bella Collina Community Development District will be held Thursday, October 14, 2021 at 9:30 a.m, at the Bella Collina Clubhouse, 16350 Yetta Drive, Montverde, Florida. Following is the advance agenda for the regular meeting: 1. Roll Call 2. Public Comment Period 3. Approval of Minutes of the July 8, 2021 Meeting 4. Ratification of Landscape Maintenance Agreement with the Club at Bella Collina 5. Consideration of Agreement with Berger, Toombs, Elam, Gaines & Frank to Provide Auditing Services for the Fiscal Year 2021 6. Consideration of Aquatic Plant Management Agreement with Applied Aquatic Management 7. Presentation of Annual Stormwater Inspection Report 8. Staff Reports A. Attorney B. Engineer i. Consideration of Rate Increase C. District Manager's Report i. Approval of Check Register ii. Balance Sheet and Income Statement iii. SBA Florida PRIME Monthly Summary Report 9. Other Business 10. Supervisor's Requests 11. Adjournment The second order of business is the Public Comment Period where the public has an opportunity to be heard on propositions coming before the Board as reflected on the agenda, and any other items. The third order of business is the approval of the minutes of the July 8, 2021 meeting. The minutes are enclosed for your review. The fourth order of business is the ratification of the landscape maintenance agreement with the Club at Bella Collina for maintenance of the dry ponds and utility sites. A copy of the agreement is enclosed for your review. The fifth order of business is the consideration of agreement with Berger, Toombs, Elam, Gaines & Frank to provide auditing services for the Fiscal Year 2021. A copy of the agreement is enclosed for your review. The sixth order of business is the consideration of the aquatic plant management agreement with Applied Aquatic Management, Inc. A copy of the agreement is enclosed for your review. The seventh order of business is the presentation of the annual stormwater inspection report. A copy of the Report is enclosed for your review. The eighth order of business is Staff Reports. Sub-Section 1 of the Engineer's Report is the consideration of proposal for rate increase. A copy of the proposal is enclosed for your review. Sub-Section 1 of the District Manager's Report includes the check register being submitted for approval and Sub-Section 2 includes the balance sheet and income statement for your review. Sub-Section 3 includes the SBA Florida PRIME monthly summary report for your reference. The balance of the agenda will be discussed at the meeting. In the meantime, if you have any questions, please contact me. Sincerely, fL--~ !s-~~ George S. Flint District Manager Cc: Jan Carpenter, District Counsel Steve BoydlJeff Einhouse, District Engineer Paul Simonson, DCS Real Estate Investments Enclosures , UTES MINUTES OF MEETING BELLA COLLINA COMMUNITY DEVELOPMENT DISTRICT The regular meeting of the Bella Collina Community Development District was held Thursday, July 8,2021 at 9:30 a.m. at the Bella Collina Clubhouse, 16350 Vetta Drive, Montverde, Florida. Present and constituting a quorum were: Randall Greene Chairman David Burman Vice Chairman Duane Owen Assistant Secretary Dutch Holt Assistant Secretary by phone Andrew Gorrill Assistant Secretary Also present were: George Flint District Manager Kristen Trucco District Counsel Jeff Einhouse District Engineer Alan Scheerer Field Manager FIRST ORDER OF BUSINESS Roll Call Mr. Flint called the meeting to order. Four members of the Board were present constituting a quorum, Mr. Holt participated by phone. SECOND ORDER OF BUSINESS Public Comment Period Mr. Flint: We don't have any members ofthe public here. THIRD ORDER OF BUSINESS Approval of Minutes of the April 8, 2021 Meeting Mr. Flint: Did the board have any comments or corrections to the minutes? Hearing none, On MOTION by Mr. Burman, seconded by Mr. Greene, with all in favor, the Minutes ofthe April 8, 2021 Meeting, were approved. July 8, 2021 BellaCoIIina CDD FOURTH ORDER OF BUSINESS Ratification of Proposal from RCM Utilities for 8" Check Valve Replacement *Mr. Holtjoined the meeting at this time. Mr. Flint: This was an item that Jim Boyd identified as failed, so we authorized RCM to go ahead and replace the check valve and I am asking the board to ratify that. On MOTION by Mr. Greene, seconded by Mr. Owen, with all in favor, the Proposal from RCM Utilities for 8" Check Valve Replacement, was ratified. FIFTH ORDER OF BUSINESS Ratification of Agreement and CO #1 and with RCM Utilities for WWTF RTP #1 Motor and Check Valve Replacement Mr. Scheerer: I believe the original proposal was just to replace the check valve and then they ended up having to replace the motor, there were only two RTP motors and they were on that particular station. One of them had failed. Mr. Burman: Where was the station? Mr. Scheerer: The waste water treatment facility here on the Pine Island side. It is on the chlorination side and there are only two pumps there, and one of the pumps had failed. Jim had contacted the District Manager and myself about replacing that at that time. Both of the check valves were replaced, and then they came at a later date and replaced that motor as well. Mr. Burman: Was it just age? Mr. Scheerer: Yes, they had a couple things go wrong. They had some leaks, some failure, so it was at the recommendation of Jim Boyd that those things go ahead and get replaced and that was authorized by the District Manager. Everything is in and up and running. Mr. Flint: Are there any other questions? Is there a motion to approve the agreement? On MOTION by Mr. Greene, seconded by Mr. Owen with all in favor, the Agreement and CO #1 with RCM Utilities Regarding WWTF RTP #1 Motor and Check Valve Replacement, was ratified. SIXTH ORDER OF BUSINESS Public Hearing A. Consideration of Resolution 2021-06 Adopting the Fiscal Year 2022 Budget and Relating to the Annual Appropriations 2 July 8, 2021 Bella Collina CDD Mr. Flint: The Board previously approved a proposed budget and set the hearing for today for its final consideration. We will go ahead and open the public hearing. We will note there are no members ofthe public here to provide comment. Attached to the resolution as exhibit 'A' is the proposed budget. It is substantially the same as the prior version, we have just updated the actuals through the end of May and projected the last four months. Any questions on the proposed budget? One thing on the water and sewer budget, our engineering fees are projected to be significantly over our budget. That is primarily due to Jim Boyd's work. We need to probably get with him and figure out how we can get those more under control. Mr. Greene: Has he just been a billing machine? Mr. Flint: There have been issues with the facilities as they are aging. But he is also spending a lot of time associated with the consumptive use permit and the irrigation usage and tracking water loss activity and that sort of thing. I don't know if we can negotiate a retainer or some sort of fixed contract with him. Mr. Burman: I believe he has been billing the POA for a lot of that consumptive use. Has he been billing the CDD? That should not be an expense. Mr. Flint: Every month he updates his tracking sheets on the usage. That is part of it. There are valid engineering issues that he has been involved in. We probably need to look at that because our reserves and our water and sewer fund are getting depleted. Mr. Greene: How much have his bills been? Mr. Flint: We are projecting through the end of the fiscal year $97,000. Mr. Greene: We need to get him to roll that back. Mr. Flint: We had a budget of$60,000 for the current year, and we are budgeting $100,000 next year basically. Mr. Greene: I think we need to get him to dial that one back. We know where we are, I don't think we need him every month. Mr. Gorrill: Maybe that could go to quarterly, reduce the frequency ofthat report that's for sure. Mr. Greene: He's been doing this on a monthly basis? I mean every quarter or every 6 months maybe. Mr. Flint: We will talk to him and see what we can do to dial that down better. 3 July 8,2021 Bella Collina CDD Mr. Greene: We know the consumptive usage out of here is an issue, but we've already rolled over. We are on the telemetry system. We don't need him doing this every month. Mr. Flint: I will talk to him and see if he has recommendations on how he may be able to scale his work effort back a little bit and still meet his responsibilities. I just want to bring that up because ifyou look at the financials and the budgets then you see that is one issue that is exceeding the budget. Mr. Owen: Question, should some ofthat cost be shared by the HOA? Mr. Greene: It has been. Mr. Owen: Perhaps we are not seeing this total cost that he is billing then. Is that what we are hearing? Mr. Burman: I just asked for a report so we can find out exactly what the HOA is paying. Mr. Flint: There are some other activities he is probably billing the HOA for related to the irrigation pump station. Mr. Einhouse: Yeah, he has helped me out at the pump station a few times. Mr. Gorrill: I have seen the bills come through. It is always directed to Dave's office. Mr. Flint: His work is good and valuable but the question is do we need the level he is providing right now. Mr. Greene: Now that we've substantially moved to the telemetry system, we really only have at the end ofthe day maybe 60 homes that are not on it. We are coming up with some sort of plan for them to get on the telemetry system. We don't need him doing all ofthis stuff. Mr. Flint: There are some valid things like the check valves and the motors and things. We still need his involvement in some of that. Any other questions or comments on either the general fund or the water and sewer fund? The assessment levels are proposed to remain the same. Mr. Greene: I do have one question about one of the line items. It says we offer a 4% discount. Mr. Flint: We have to gross up our assessments, it is called a discount because when you pay your taxes in November you get 4%, December you get 3%. For us to collect 100 dollars, we have to assess 104 dollars assuming everyone is going to pay in November. So that is what the discount is. We gross up by 6%,2% for fees the county charges to use the tax bill, and then 4% for early payment. Mr. Flint: Ifthere is nothing else, is there a motion to approve Resolution 2021-06? 4 July 8,2021 Bella Collina CDD On MOTION by Mr. Greene seconded by Mr. Gorrill, with all in favor, Resolution 2021-06 Adopting the Fiscal Year 2022 Budget and Relating to the Annual Appropriations, was approved. B. Consideration ofResolution 2021-07 Imposing Special Assessments and Certifying an Assessment Roll Mr. Flint: You've got Resolution 2021-07, exhibit 'A' is the budget and exhibit 'B' is the assessment roll. We are just taking the budget you approved and the list ofproperties within Bella Collina and attaching that as exhibit 'B.' On MOTION by Mr. Burman, seconded by Mr. Greene, with all in favor, Resolution 2021-07 Imposing Special Assessments and Certifying an Assessment Roll, was approved. SEVENTH ORDER OF BUSINESS Staff Reports A. Attorney Ms. Trucco: I have nothing today. No news is good news. Nothing to bring to the Board's attention. B. Engineer Mr. Flint: Jeff, I know you did your inspection, do you have a report? Mr. Einhouse: Yes, just a report that we completed the inspections for St. John's ERP on the west side ofthe property. It is the one we do every year. Everything looked great, we found a few minor maintenance items that I will get with Jerry Thompson's group on, but overall everything looked good and we will get that report out in the next couple of weeks. Mr. Flint: Did you have a chance to look at that one issue where we might have had a blockage? Mr. Einhouse: I was here the day before you told me about that, has anything been happening? Mr. Scheerer: No, I think we are good. When we get a lot of rain really quickly it just all puddles up but it was going down slowly, very slowly, but it went down. There is a sea tight box drain that is in that pond over there. It is the only one that takes about 10 storm drain inlets all the way from Sienna Tower by the back gate all the way up to the front ofthat pond. All those drains drain into this box. Andy has had his guys out there, thank God prior to this storm we got with American Pipe and Tank and set up a meeting onsite with the BOA President. We looked at 5 July 8, 2021 Bella Collina CDD everything, popped some man holes, they agreed to go ahead and vacuum those out and inject the line into the box drain. He sent me some videos; it is flowing but it flows very slowly when they get a lot of rain. There is no water on the road. It is a dry pond. The rest of them all have the concrete pipeinletsthat come in offthe side oftheroad. Theyhave reinforcedconcrete pipe inlets that come in and they don't seem to have a problem with it. That is downhill, and we are coming here and that is where the water is holding. It was flowing freely though. Mr. Flint: So, it has been cleaned? And jetted? Mr. Scheerer: Yes, and the HOA President approved the work. Mr. Flint: Anything else Jeff? Mr. Einhouse: That is all I had. C. District Manager's Report i, Approval of the Check Register Mr. Flint: This is from April l" through June 30th for the general fund, water and sewer fund, water and sewer reserve, and payroll in the amount of $253,724.65. Any questions on the check register? On MOTION by Mr. Burman, seconded by Mr. Gorrill, with all in favor, the Check Register, was approved. ii. Balance Sheet and Income Statement Mr. Flint: Next is the unaudited financials through May 31st. There is no action required. Does the board have any questions on the financials? You will see on page 6 where I was talking about the engineering fees. The grinder pump line item has an offsetting revenue line item, so the fact that it is over is not an issue because there are fees paid to offset those expenses and the same thing applies to the meters. iii. Approval of Fiscal Year 2022 Meeting Schedule Mr. Flint: Each year at the budget meeting you typically approve an annual meeting schedule. We have prepared one assuming you will continue to meet on the second Thursday of the month at 9:30 a.m. at this location, unless there is a desire to change the time or date of the month. We can always cancel it if there is no business. Is there a motion to approve the annual meeting schedule? 6 July 8, 2021 Bella Collina CDD On MOTION by Mr. Greene, seconded by Mr. Holt, with all in favor, the Fiscal Year 2022 Meeting Schedule, was approved. iv. Presentation of Number of Registered Voters -178 Mr.Flint: Wehave178registeredvotersintheDistrictas ofApril15th•Oncethathits250 it will trigger a transition of two seats on this board, a general election, and then in two years two more seats. Then two years the last seat will transition. We will probably hit 250 in 2022. We would have had to hit 250 this year for November of 2022 transition. It has to happen on an even number, but because April 15, 2022 is too late for the seats to change. It has to hit 250 the prior year for 2022. So, we are in 2024 before those first two seats roll out. Mr. Holt: George is that based on percentage or is that just actual hard numbers? Mr. Flint: It is statutory, it is based on the number of registered voters within the District. So, it is 250 regardless ofhow many houses are in the CDD. It is a fixed number. A District has to be in existence at least six years and have 250 registered voters. We have met the six years obviously. The Supervisor of Elections provides us this letter every year, and by statute we have to announce the number in a meeting every year. There is no action other than announcing it. v. SBA Florida PRIME Monthly Summary Report Mr. Flint: We have provided you the monthly report for the State Board ofAdministration for information. EIGHTH ORDER OF BUSINESS Other Business Mr. Flint: Any other business the Board or staff would like to discuss that was not on the agenda? Mr. Holt: George, how are we doing on loss? We were at a high percentage; do we know where we are at now? Mr. Flint: I don't have that report with me, but I think we were down below 10%. We have gotten below 10% on both the Hill Crest and Pine Island side. That is under control. It is a combinationofabunch ofdifferentthings.JimBoydwas veryhelpfulinthatwholeprocess.There is a shut off valve between the Pine Island and Hill Crest side that was not fully sealing and the water loss was kind of strange because if you added them together and looked at it overall it was 7 July 8, 2021 Bella Collina CDD good, but some months it was higher on one side than the other. Then we found that the valve was not sealing all the way. Mr. Greene: Was it really a loss? Mr. Flint: Not when you add them together but because there is two separate consumptive use permits but he is taking that into account. NINTH ORDER OF BUSINESS Supervisor's Request There being none, the next item followed. TENTH ORDER OF BUSINESS Adjournment Mr. Flint: Ifthere's nothing else, is there a motion to adjourn? On MOTION by Mr. Greene, seconded by Mr. Owen, with all in favor, the meeting was adjourned. Secretary/Assistant Secretary Chairman/Vice Chairman 8 SECTION IV LANDSCAPE/GROUNDS MAINTENANCE SERVICES AGREEMENT (Dry Retention Pond, Wastewater Treatment Plants and Well Sites) THIS LANDSCAPE/GROUNDS MAINTENANCE SERVICES AGREEMENT ("Agreement") is made and enter into effective as of the 1st day of October, 2020 (the "Effective Date"), between the BELLA COLLINA COMMUNITY DEVELOPMENT DISTRICT (hereinafter referred to as the "District"), a local unit of special purpose government created under Chapter 190, Florida Statutes, whose mailing address is 219 E. Livingston Street, Orlando, FL 32801, and THE CLUB AT BELLA COLLINA, LLC, a Florida limited liability company (hereinafter referred to as "Contractor"), whose address is 15920 County Road 455, Montverde, Florida 34756. WIT NE SSE T H: Subject to and upon the terms and conditions of this Agreement and in consideration of the mutual promises set forth herein and other good and valuable consideration, the sufficiency of which is hereby acknowledged, the District and Contractor agree as follows: 1. DEFINITIONS. (a) Agreement. The Agreement consists of this Exterior Landscape and Irrigation Maintenance Services Agreement and the Scope of Work. The Agreement represents the entire and integrated Agreement between the parties hereto and supersedes all prior negotiations, representation or agreements, either written or oral. The Agreement may be amended or modified only as set forth below in Article 8. (b) Services. The term Services as used in this Agreement shall be construed to include all Services set forth in Exhibit A, all obligations of Contractor under this Agreement, including any addenda or special conditions. 2. SCOPE OF WORK. (a) A description of the nature, scope and schedule of services to be performed by Contractor under this Agreement shall be as follows: The Landscape and Irrigation Maintenance services as described in Exhibit A, attached hereto and incorporated herein by reference. (b) The following List of Exhibits, all of which are attached hereto and incorporated herein, is applicable to the Services: 1. Exhibit A, Scope of Services 11. Exhibit B, Work Authorization Form 111. Exhibit C, General Release Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement 3. COMMENCEMENT OF SERVICES. Contractor shall commence its Services immediately upon receipt of a Notice to Proceed sent by the District Manager, as defmed below, and shall perform the same in accordance with any schedules set forth in the Agreement, including but not limited to schedules set forth within the Scope of Work. 4. DISTRICT MANAGER. (a) The District's authorized representative (herein referred to as the "District Manager") shall be the District Manager of the District, which is currently Governmental Management Services -Central, Florida, LLC, whose mailing address is 219 E. Livingston Street, Orlando, Florida, 32801 Attention: George Flint; provided, however, that the District may, without liability to the Contractor, unilaterally amend this Article from time to time by designating a different person or organization to act as its representative and so advising the Contractor in writing, at which time the person or organization so designated shall be the District's representative for the purpose of this Agreement. (b) All actions to be taken by, all approvals, notices, consent, directions and instruction to be given by, all notices and other matters to be delivered to, all determinations and decisions to be made by and, in general, all other action to be taken by, or given to, the District shall be taken, given, and made by, or delivered or given to the District Manager in the name of and on behalf of the District; provided, however, that the District (and not the District Manager or any other agents of the District) shall be solely obligated to the Contractor for all sums required to be paid by the District to the Contractor hereunder. 5. COMPENSATION AND PAYMENTS. (a) The District agrees to pay Contractor for the Services, as set forth herein and in Exhibit A, a not to exceed sum of Thirty Three Thousand Six Hundred Dollars and 00/100 ($33,600.00) for the year ending September 30,2021, and going forward a not to exceed sum of Forty Three Thousand Two Hundred Dollars at 00/100 ($43,200.00) payable in equal monthly installments for the Term (as defined in Section 18) of the Agreement. (b) The District may elect the option, as exercised by the District in its reasonable discretion, to purchase any non-routine materials (excluding routine items such as pesticide, fertilizers, small equipment, and similar items) necessary to complete the work described in the Scope of Work. If the District chooses to elect this option to purchase materials, the Contractor shall reduce the sum due to Contractor by the amount of sales tax saved on the purchased materials. (c) Work Authorizations shall mean orders or directives issued by the District. Work Authorizations shall be issued for repairs or emergency services, changes to the scope of the area in which services are required, or for any services beyond those set forth in Article 2. Services performed under a Work Authorization may be paid either on a lump sum basis, a unit price basis, or a time and material basis in the District's sole discretion. Contractor shall not be entitled to compensation for Services outside the scope of Article 2 unless Contractor has obtained prior written authorization of District to perform the same. 2 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement (d) District retains the right to reduce any portion of Contractor's Scope of Work as set forth in Article 2. Should this occur, a revised Scope of Work will be agreed upon in writing by both District and Contractor. 6. REPRESENTATATIONS, WARRANTIES AND COVENANTS. (a) Contractor hereby represents to District that: (i) it has the experience, qualifications and skill to perform the Services as set forth in this Agreement; (ii)it is duly licensed and permitted to observe and perform the terms, covenants, conditions and other provisions on its part to be observed or performed under this Agreement; (iv) has the necessary equipment, materials and inventory required to perform the Services as set forth in this Agreement; (v) it has by careful examination satisfied itself as to: (a) the nature, location and character of the area in which the Services are to be performed including, without limitation, the surface conditions of the land and all structures and obstructions thereon, both natural and manmade, the surface water conditions of the area, and to the extent pertinent, all other conditions; and (b) all other matters or things which could in any manner affect the performance of the Services . (b) The Contractor warrants to the District that all materials furnished under this Agreement shall be new unless otherwise specified, and that all Services shall be of good quality, free from faults and defects and in conformance with the Agreement Documents. 7. EMPLOYEES; INDEPENDENT CONTRACTOR STATUS. (a) All matters pertaining to the employment, supervision, compensation, insurance, promotion and discharge of any employees of Contractor or of entities retained by Contractor are the sole responsibility of Contractor. Contractor shall fully comply with all applicable acts and regulations having to do with workman's compensation, social security, unemployment insurance, hours of labor, wages, working conditions and other employeremployee related subjects. Contractor shall obtain, for each individual Contractor employs on the District's premises at any time, a criminal background check performed by an appropriate federal or state agency, or by a professional and licensed private investigator, and shall make, based on the results of such background checks, employment suitability determinations for each employee that are reasonable and customary within the Contractor's industry. Contractor shall maintain copies of said background checks on file so long as the subject individual(s) remains in Contractor's employ, and Contractor shall make all background checks available for District's review upon request. Contractor shall enforce strict discipline and good order among its employees on the District's premises. (b) Contractor is an independent contractor and not an employee of the District. It is further acknowledged that nothing herein shall be deemed to create or establish a partnership or joint venture between the District and Contractor. Contractor has no authority to enter into any contracts or contracts, whether oral or written, on behalf of the District. 3 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement 8. COMPLIANCE WITH LAWS. REGULATIONS. RULES AND POLICIES. (a) At all times, Contractor shall operate in accordance with all applicable laws,statutes,regulations, rules,ordinances,policies,permitsandorders. (b) Contractor hereby covenants and agrees to comply with all the rules, ordinances and regulations of governmental authorities wherein the District's facilities are located, as said rules, etc. may specifically relate to Contractor or its services provided hereunder, at Contractor's sole cost and expense, and Contractor will take such action as may be necessary to comply with any and all notices, orders or other requirements affecting the services described herein as may be issued by any governmental agency having jurisdiction over Contractor, unless specifically instructed by the District that it intends to contest such orders or requirements and that Contractor shall not comply with the same. Contractor shall provide immediate notice to the District of any such orders or requirements upon receipt of same. (c) The District is a local unit of special purpose government created in accordance with the Uniform Community Development District Act of 1980, Chapter 190, Florida Statutes. Contractor agrees to comply with all applicable requirements of the "Sunshine Law," the "Public Records Law," the Community Development Districts Law, and all other statutes and regulations applicable to Contractor. 9. WORKPLACE ENVIRONMENT AND PUBLIC SAFETY (a) Contractor agrees to provide a safe and healthy workplace environment for its employees and agents and a safe and healthy environment for the public at all times. Contractor shall promptly correct any unsafe condition or health hazard in its control and shall immediately report any such condition to the District). In addition to all other requirements of this Agreement, Contractor shall comply with all federal, state and local laws and regulations related to health and safety. Further, Contractor acknowledges that all vehicles and equipment must be properly and safely operated and, where applicable, licensed and/or permitted, to operate on public roadways. Contractor acknowledges that it is responsible for public safety issues including but not limited to: proper work methods, use of protective equipment, safe maintenance, traffic control through work zones, and handling and use of materials, vehicles, and equipment. (b) The Contractor agrees that it alone bears the responsibility for providing a safe and healthy workplace , and that nothing in this Agreement suggests that the District has undertaken or assumed any part of that responsibility. (c) Contractor will provide employees with training to perform their jobs safely, including instruction in proper work methods, use of protective equipment, and safe maintenance, handling and use of materials, vehicles, and equipment. Contractor will not ask or allow any employee to operate any vehicle or equipment until the employee has received all relevant and advisable training. 4 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement (d) Contractor will furnish, at its expense, all safety and protective equipment required or advisable for the protection of employees . 10. PUBLIC RECORDS AND OWNERSHIP OF BOOKS AND RECORDS. (a) Contractor understands and agrees that all documents of any kind relating to this Agreement may be public records and, accordingly, Contractor agrees to comply with all applicable provisions of Florida public records law, including but not limited to the provisions of Chapter 119, Florida Statutes. Contractor acknowledges and agrees that the public records custodian of the District is the District Manager, which is currently Governmental Management Services -Central Florida, LLC (the "Public Records Custodian"). Contractor shall, to the extent applicable by law: (b) Keep and maintain public records required by District to perform services. (c) Upon request by District, provide District with the requested public records or allow the records to be inspected or copied within a reasonable time at a cost that does not exceed the cost provided in Chapter 119, Florida Statutes; (d) Ensure that public records which are exempt or confidential, and exempt from public records disclosure requirements, are not disclosed except as authorized by law for the duration of the Agreement term and following the Agreement term if the Contractor does not transfer the records to the Public Records Custodian of the District; and (e) Upon completion of the Agreement, transfer to District, at no cost, all public records in District's possession or, alternatively, keep, maintain and meet all applicable requirements for retaining public records pursuant to Florida laws. IF THE CONTRACTOR HAS QUESTIONS REGARDING THE APPLICATION OF CHAPTER 119, FLORIDA STATUTES, TO THE CONTRACTOR'S DUTY TO PROVIDE PUBLIC RECORDS RELATING TO THIS AGREEMENT, CONTACT THE DISTRICT'S CUSTODIAN OF PUBLIC RECORDS AT 407-841-5524, OR BY EMAIL AT GFLINT@GMSCFL.COM OR BY REGULAR MAIL AT 219 EAST LIVINGSTON STREET, ORLANDO, FLORIDA 32801, ATTN: DISTRICT PUBLIC RECORDS CUSTODIAN. II. INSURANCE. (a) Contractor shall, throughout the performance of its services pursuant to this Agreement, maintain at a minimum: (i) Occurrence based comprehensive general liability insurance (including broad form contractual coverage), with a minimum limit of $2,000,000 single limit 5 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement per occurrence, protecting it and District from claims for bodily injury (including death), property damage, contractual liability, products liability and personal injury which may arise from or in connection with the performance of Contractor's services under this Agreement or from or out of any act or omission of Contractor, its officers, directors, agents, and employees; and (ii) Occurrence based automobile liability insurance including bodily injury and property damage, including all vehicles owned, leased, hired and non-owned vehicles with limits of not less than $2,000,000.00 combined single limit covering all work performed hereunder; and (iii) Workers' compensation insurance as required by applicable law (or employer's liability insurance with respect to any employee not covered by workers' compensation) with minimum limits of One Hundred Thousand Dollars ($100,000) per occurrence; and (iv) Employersliability,withaminimumcoveragelevel of$1,000,000. (b) All such insurance required in Paragraph l1(a) shall be with companies and on forms acceptable to District and shall provide that the coverage thereunder may not be reduced or canceled unless thirty (30) days prior written notice thereof is furnished to District; the insurance required under paragraph 11(a)(i) shall name the District as an additional insured. Certificates of insurance (and copies of all policies, ifrequired by the District) shall be furnished to the District. In the event of any cancellation or reduction of coverage, Contractor shall obtain substitute coverage as required under this Agreement, without any lapse of coverage to District whatsoever. 12. SOVEREIGN IMMUNITY. Nothing contained herein, or in the Agreement, or in the Terms and Conditions, shall cause or be construed as a waiver of the District's immunity or limitations on liability granted pursuant to section 768.28, Florida Statutes, or other law, and nothing in this Agreement shall inure to the benefit of any third party for the purpose of allowing any claim which could otherwise be barred under the Doctrine of Sovereign Immunity or by operation of law. 13. INDEMNIFICATION. Contractor agrees to indemnify, save harmless and defend the District, its officers, directors, board members, employees, agents and assigns, from and against any and all liabilities, claims, penalties, forfeitures, suits, legal or administrative proceedings, demands, fines, punitive damages, losses, liabilities and interests, and any and all costs and expenses incident thereto (including costs of defense, settlement and reasonable attorneys' fees, which shall include fees incurred in any administrative, judicial or appellate proceeding) which the District, their officers, directors, board members, employees, agents and assigns, may hereafter incur, become responsible for or payout to the extent arising out of (i) Contractor's breach of any term or provision of this Agreement, or (ii) any negligent or intentional act or omission of Contractor, its agents, employees or sub-contractors, related to or in the performance ofthis Agreement. 6 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement 14. MODIFICATIONS. ADDITIONS OR DELETIONS TO THE SERVICES. (a) A Work Authorization shall be in writing by the District, which shall consist of additions, deletions or other modifications to the Agreement. (b) The District may, from time to time, without affecting the validity of the Agreement, or any term or condition thereof, issue Work Authorizations which may identify additional or revised Scope of Services, or other written instructions and orders, which shall be governed by the provisions of the Agreement. The Contractor shall comply with all such orders and instructions issued by the District. Upon receipt of any Work Authorization, the Contractor shall promptly proceed with the work, and the resultant decrease or increase in the amount to be paid the Contractor, if any, shall be governed by the provisions of Article 5 in this Agreement. 15. PROTECTION OF PERSONS AND PROPERTY: MONITORING. (a) In addition to all other requirements hereunder, the Contractor shall be responsible for initiating, maintaining and supervising safety precautions and programs in connection with the Services, and shall provide all protection to prevent injury to persons involved in any way in the Services and all other persons, including, without limitation, the employees, agents guests, visitors, invitees and licensees of the District and community residents, tenants, and the general public that may be affected thereby. (b) All Services, whether performed by the Contractor, its Subcontractors, or anyone directly or indirectly employed by any of them, and all applicable equipment, machinery, materials, tools and like items used in the Services, shall be in compliance with, and conform to: (i) all applicable laws, ordinances, rules, regulations and orders of any public, quasi-public or other governmental authority; and (ii) all codes, rules, regulations and requirements of the District and its insurance carriers relating thereto. In the event of conflicting requirements, the more stringent shall govern. (c) The Contractor shall at all times keep the general area in which the Services are to be performed, including but not limited to sidewalks, roadways, trails, rights-ofway, open spaces, and all such areas impacted by the Services, clean and free from accumulation of waste materials or rubbish (including, without limitation, hazardous waste), caused by performance of the Services, and shall continuously throughout performance of the Services, remove and dispose of all such materials. The District may require the Contractor to comply with such standards, means and methods of cleanup, removal or disposal as the District may make known to the Contractor. In the event the Contractor fails to keep the general area in which the Services are to be performed clean and free from such waste or rubbish, or to comply with such standards, means and methods, the District may take such action and offset any and all costs or expenses of whatever nature paid or incurred by the District in undertaking such action against any sums then or thereafter due to the Contractor. (d) Contractor shall cooperate with and participate in, at no additional cost or charge, all programs, plans or routines for monitoring and reporting to District, as required in the 7 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement sole discretion of the District, to ensure satisfactory performance of the Services provided hereunder. 16. SUSPENSION OR TERMINATION. (a) Anything in this Agreement to the contrary notwithstanding, District shall, in its sole discretion and without cause, have the right to suspend or terminate this Agreement upon thirty (30) days prior written notice to Contractor. In the event of termination, District's sole obligation and liability to Contractor, if any, shall be to pay to Contractor that portion ofthe fee earned by it, plus any earned amounts for Extra Services performed pursuant to Articles 5, through the date oftermination. (b) If the Contractor should become insolvent, file any bankruptcy proceedings, make a general assignment for the benefit of creditors, suffer or allow appointment of a receiver, refuse, fail or be unable to make prompt payment to Subcontractors, disregard applicable laws, ordinances, governmental orders or regulations or the instructions of the District, or if the Contractor should otherwise be guilty of a violation of, or in default under, any provisions of the Agreement, then the District may, without prejudice to any other right or remedy available to the District and after giving the Contractor and its surety, if any, seven (7) days written notice, terminate the Contract and the employment of Contractor. In addition, without terminating this Contract as a whole , the District may, under any of the circumstances above, terminate any portion of this Contract (by reducing, in such as manner as District deems appropriate, the Scope of Service to be performed by the Contractor) and complete the portion of this Contract so terminated in such manner as the District may deem expedient. 17. SUBCONTRACTORS. If the Contractor desires to employ Subcontractors in connection with the performance ofits Services under this Agreement: (a) Nothing contained in the Agreement shall create any contractual relationship between the District and any Subcontractor. However, it is acknowledged that the District is an intended third-party beneficiary of the obligations of the Subcontractors related to the Services. (b) Contractor shall coordinate the services of any Subcontractors, and remain fully responsible under the terms of this Agreement; Contractor shall be and remain responsible for the quality, timeliness and coordinate of all Services furnished by the Contractor or its Subcontractors. (c) All subcontracts shall be written. Each subcontract shall contain a reference to this Agreement and shall incorporate the terms and condition of this Agreement to the full extent applicable to the portion of the Services covered thereby. Each Subcontractor must agree, for the benefit of the District, to be bound by such terms and conditions to the full extent applicable to its portion of the Services. 18. TERM. The term of this Agreement shall be from October 1, 2020 through September 30,2022 with the option to renew for an additional one (1) year period (the "Renewal 8 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement Option") unless terminated earlier as provided in this Agreement. Prior to the expiration of the Term, Contractor shall submit a written request to the District requesting to exercise the Renewal Option. The Renewal Option shall only become effective upon approval by the Board of Directors ofthe District or its designee. 19. NOTICE. (a) Notices required or permitted to be given under this Agreement shall be in writing, may be delivered personally or by mail, overnight delivery service, or courier service, and shall be given when received by the addressee. Notices shall be addressed as follows: Ifto District: BELLA COLLINA COMMUNITY DISTRICT 219 E. Livingston Street Orlando, FL 32801 ATTN: George Flint, District Manager DEVELOPMENT Copy to: LATHAM, SHUKER, EDEN & BEAUDINE 201 S. Orange Avenue, Suite 1400 Orlando, FL 32801 ATTN: Jan A. Carpenter, District Counsel If to Contractor: THE CLUB AT BELLA COLLINA, LLC 15920 County Road 455 Montverde, FL 34756 (b) Notwithstanding the foregoing, any notice sent to the last designated address of the party to whom a notice may be or is required to be delivered under this Agreement shall not be deemed ineffective if actual delivery cannot be made due to a change of address of the party to whom the notice is directed or the failure or refusal of such party to accept delivery of the notice. Parties may change notice address by delivering written notice by mail, overnight delivery service, or courier service to the other party and such change shall become effective when received by the addressee. 20. ATTORNEYS' FEES. If either party hereto institutes an action or proceeding for a declaration of the rights of the parties the Agreement, for injunctive relief, for an alleged breach or default of, or any other action arising out of, the Agreement, or in the event any party hereto is in default of its obligations pursuant hereto, whether or not suit is filed or prosecuted to final judgment, the non-defaulting or prevailing party shall be entitled to its actual attorneys' fees and to any court costs and expenses incurred, in addition to any other damages or relief awarded. 21. GOVERNING LAW AND JURISDICTION. This Agreement shall be interpreted and enforced under the laws of the State of Florida. The parties will comply with the terms of the Agreement only to the extent they are enforceable or permitted under Florida law. Any litigation arising under this Agreement shall occur in a court having jurisdiction in Lake 9 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement County, Florida. THE PARTIES WAIVE TRIAL BY JURY AND AGREE TO SUBMIT TO PERSONAL JURISDICTION AND VENUE IN LAKE COUNTY, FLORIDA. 22. SEVERABILITY. In the event that any provision of this Agreement is judicially construed to be invalid by a court of competent jurisdiction, such provision shall then be construed in a manner allowing its validity, or if this leads to an impracticable result, shall be stricken, but in either event, all other provisions of the Agreement shall remain in full force and effect. 23. NO WAIVER. No failure by either party to insist upon the strict performance of any covenant, duty, contract or condition of this Agreement or to exercise any right or remedy upon a breach thereof shall constitute a waiver of any such breach or of such or any other covenant, contract, term or condition. Any party hereto, by written notice executed by such party, may, but shall be under no obligation to, waive any of its rights or any conditions to its obligations hereunder, or any duty, obligation, or covenant of any other party hereto. No waiver shall affect or alter this Agreement, but each and every covenant, contract, term and condition of this Agreement shall continue in full force and effect with respect to any other then-existing or subsequent breach thereof. 24. NO MODIFICATION. No modification, waiver, amendment, discharge or change of this Agreement shall be valid unless the same is in writing and signed by the parties against which such enforcement is or may be sought. This instrument contains the entire contract made between the parties and may not be modified orally or in any manner other than by an contract in writingsignedbyallpartiesheretoortheirrespectivesuccessorsin interest. 25. TIME IS OF THE ESSENCE. The time for delivery and/or completion of the worktobeperformedundertheAgreement shallbe ofthe essence oftheAgreement. 26. ARM'S LENGTH TRANSACTION. This Agreement has been negotiated fully between the parties as an arm's length transaction. In addition to the representations and warranties contained herein, the Contractor acknowledges that prior to the execution of the Agreement it has thoroughly reviewed and inspected the Agreement documents, and satisfied itself regarding any error, inconsistency, discrepancy, ambiguity, omission, insufficiency of detail or explanation. Contractor further acknowledges that the parties have participated fully in the preparation of this Agreement and received the advice of counsel. In the case of a dispute concerning the interpretation of any provision of this Agreement, all Parties are deemed to have drafted, chosen and selected the language, and doubtful language will not be interpreted or construed against any Party. 27. COUNTERPARTS. This Agreement may be executed in any number of counterparts with the same effect as if all parties had signed the same document. All fully executed counterparts shall be construed together and shall constitute one and the same contract. 28. E-VERIFY. The Contractor shall comply with and perform all applicable provisions of Section 448.095, Florida Statutes. Accordingly, to the extent required by Florida Statute, Contractor shall register with and use the United States Department of Homeland 10 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement Security's E-Verify system to verify the work authorization status of all newly hired employees. The District may terminate this Agreement immediately for cause if there is a good faith belief that the Contractor has knowingly violated Section 448.091, Florida Statutes. By entering into this Agreement, the Contractor represents that no public employer has terminated a contract with the Contractor under Section 448.095(2)(c), Florida Statutes, within the year immediately preceding the date of this Agreement. [REMAINDER OF PAGELEFTINTENTIONALLYBLANKJ 11 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement SIGNATURE PAGE TO LANDSCAPE/GROUNDS MAINTENANCE SERVICES AGREEMENT IN WITNESS WHEREOF, the parties have caused this Agreement to be duly executed affective as ofthe day and year first above written. ATTEST: Print: _ Secretary/Assistant Secretary WITNESSES: Print: _ Print: _ DISTRICT: BELLA COLLINA COMMUNITY DEVELOPMENT DISTRICT By: _ Print: _ Chair Nice-Chair, Board of Supervisors CONTRACTOR: THE CLUB AT BELLA COLLINA, LLC a Florida limited liability company By: _ Print: Title: 12 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement EXHIBIT A SCOPE OF SERVICES 13 Bella Collina Community Development District Landscape/Grounds Maintenance Services Agreement SClQ"PoEQ¥WORK Plno Ialand-eo~Developllm1t-o~Wcl (tJry UIll,nliOl1-Pontla"""I!dIl!lta'lI.If~.cotllua OIll\lDlJIttlyl 11w-work forlilt .htlldscope mlll~aJI~ Is _lo ~ndIlde-th e-!umishlng ofalltabor. malariab,equipment. ~and aervkel; IICOI5StlJY 10 keep the ~e In It conllnWlU$ besllhy. _~ t1eall and relallV1!ly weed..lIIidebrl. fr_dldOlll'orlhuntlre IIfsoflkeoonlr\l(t. (lENl!ltA.t9ERVlOtiS A. TlIIfMAlnle1Ulllfll n,r/ PalllllellilnQl i, 4tJlMd ill III/ IIlDWiJrg. tdB1.I,g, Iduw/i'll .,,1/ d"'D!ll' 0/ /lIJu'1 jII'('M. r3-:fI ~mltlltt1nn~ optII'lIIIoJrs ,It!ID1J:ekly tasks. T:hi! will only lie lIDne \l/ilh)'Itor-afptllV4I. HolidaY" ~ \hel do npl t'I!Cluire -staflInlllndude N%wYeal"$tny. MemAlUlI Day, 4ndl\Pendenee Day,LaborDlly. ThllilbVIhJ.a DAY-8IIdChriS1mas 'P~. When.lInral theseholldaj/6·rell_ a 'VlIal<'lI1d ~Ilf. theOJnlnlCtOl' ·wIlI -Clbsel¥ftlllUlltemate daydudnlJ the Wl:1lk~1I1et1/Jl.lI!lybetort or afbaolhe actuaJ.lla!lUy. Exhibit·"e" Dry Retention PondswithinBella Co:1.IinaCommunitv. 10.:2< SOOJi.BOFWeRK Ptn1l111111nli-~QJJIlIllJnltJ D.evdG!'-lnetimlslne:t 1"1'iue lBL1nd. 4cRlll;tost "'8~ W.IoI~rI8ImeDt~!u .t14 ·l'JM J.r.nst Wil\m U~ '21 TheI\'urlr.lor .!he ~and5lJ1p(! /llIllntenROOIIs 1Il I~elllde~t funliSblns '!If011 lllblll< n18~', IIl1.\llp11\llIll; ..ceessorles Illld sew\w lW:I!SQry 10 «eap lne ~ftn~e ~n a COiIt!nuOU' :healthy, neat. c1flll\ and ",Iallftly "~d and debrls/rlle eal1di!l9n lolthe~!Ire llfe.ofthecantraet. • G1lNllRt.!.SEll'YICES A. TurfMainlenuo Tla( I#aiJrkl1au.t:1I " lkJilltil lIS ", lJtowf'f& cds'"Z, lrilKlUlug alld .clallllll .of/mIrJ, _ ~JI -mafnlll'rn,," lIfI1J!/UOIIS n/1l /0lit Qllll~.tht ...". itny 1I1f~,"" fntglll/. High/milk alldIdgJ, ., nllllS .'.d' ....JrOllllfl/lJlIllJld nrnllll1ty n_ tpJlllJl ~ -U. fdRod, Iri1Jitw4 GIlII &II 'II' priorlanormal bnw.m 1~1l8 ofi!P"'l'llP/l. :MowlnS-Illl'll llllt perfPTIMI ifurbll-b,eI.llItnl _lItrr prIll ivl/I t. rndllll1rr1od /IS_ ••,rllllJJlI/Q"""nll~/le ro,,/fI1I1lJ1$ ptnnlt. . 1. MowIng n. Prlauo mowll\8o lillerand-debris I'I1ll1le mnovad fromalllaQd5Clapeareas. fl. Turf .lillil heiUowild weekly dIning'\be grDwl,,&_n rram April '111 Ibrough:Seplerilber 3Ol1t and01I~~ dQrlng the uoo-erolVI1\g seasonfrom Oclvbi!r1#thlellgh:March31st.easeden IhlsIl:hllduill. the-Ciln~r wOt roYltlo-II WIXImun~ af14 mOIYlns eydss pIl1U'tI\OJllh 'J'e'lod Dll~b1 'turfr.Alhe petfounance.ofiltls4lO~ e, Turl shallbe cut wllboroteIYmow","tonutnlrUn Qunlrp101hel,ght.Mo1wnll blades slulU ba kePt" 'llffldel\lIy .1IJrp .aacl PI'QPJJty edjl18t£4 ao-PtD¥lclll Q .elunly .cut8tU&.lilede, Mawln& pa.Ucrn ltiall\)e Vilrle4 where_Ibl. 10 prevent nrtJillllend '1llnhtuze compullon. d. MQl\'lqg beight·for ,Ba1t14 :tud will,be lielIII 9 "'. 'Ia 4". At ,no .Iln1e will lr\OW11l8 ftelahlbe telIllced .0 'bill lDo~e lluln 1/3 DC Ihe 8JaSS b1l1de I,s removclllltany l!U1t1l'&' eo Visible dIPP'I\&' 1hAi may be lefr fallowlrlr; nl0w.lng .~ns .ball 'be mmowd liolJl ~ turf.iIch-vItIt. Conlrftdllrwill mllke ~ery -el1ort '1lI d1sclmaesrmdlppll1~ II\YI1Ywm.beds. lreerlqgI;lIr1l10lnleMnQlstrips. f. Conlrll(\Of will tokeSpcc1Rll:ll~to~VI!nt dam,&! Ip,pJant111I1lerialu-ll mull of ~ mmvlng Ql1I!rallon&. A11y d~e .causoli by Cllnt~\oz'lI II10wlna eQlIlpJ\wnt wllhllSultln tht'ro:p!lI«/1\enl-of dDlXla&ec1 msterillhlt-tbe Gontra~rs I'QIt. . 2. 6dglnl Sidow.llkI. euro" couerele slabs and olher .pQ.Vlld Illlrla-wUI be .edged In CQn/unallaA IYld1tllOWlil&oporollolll. Edl\.'ng,ladtllned narennvlll.cl1.unll1l1ntlld. 1utl fl'l>R\ JIIe Ii!lGYlI nlenllanall borde,. by U50 of .. mllehllll!cal dBe., StI'lng· 1I1/11nleri wlll.l101 be usedlor lItls.flUlcliOil. 3. String:fJll1\llllng e. Slrll\g Trimming .lml1 he j)OtCorntea Qn!und road sl&ns. ~D,rd PQSIS. lr~ shrubs,-utlllly ,polll5, and otherabstadO$ who~ molVGtS Ql\nOL cen(h. Crass ahall-be-ltJD1Med 'IOlhuanwheliht a1ot1lUIIllWilIg' Qpl\ral!llJl.. b. Undor itO.drculllstanCllS wlllll baanalllSll'lable-lIl'llCll~ to lIl1:1nJl 'lI:imW .ei!a1lJ. or tmlIIl \1IrE areAS Ibat may .be tv! utillDnIl n 811\ll1l WJllk behincl mower. e. Mainllllnll1l .gl'm.(m lII1l08 by uso of ~ICllI3 llIoy ba 'llle p;efl!md motliad In ~n l\IlllliClUons. 'Such liseW.m ollly ·be·done "lith prior appraYDtof lhe1lWl1Gtorthe-ow",:"s lllp_ln.tWe. 4. Blowll1& '\'hen\ISiJII'forcedair m8e1till:l)'_~O deanll\Irbs. sldlWaIks.o.nd ~h., ~wd 'J:Irlocu. GIllie mllJt'beIiIk,nIII preventblilwlJ1&:gran dlppfngl; Jnto.beds, lIR10 veh&:re.s or -OnlDather hardstepe slUflla!ll. 1. Poll~lng .. ConlrRttor ,.,t11 police tilelIr;oulllis dally or 1IlI edt 810dte ",lsiI to _~ tre$b, debris .114 1aI1en IIc8 fllDlr len .nan ".. ~ -clllllPtier. Conlra$lr Is lIIllnsponeIblo For _VIII 01~«wve stllml debris 'll' .lImbs sruter thenr In 1l0G.llAM A. Twt ~!'lo8Jllm.B$ Al,1pIIW1QD Mar~h ·{lerlII~atIollwtllt ~lb N'lOllbil:, 50%'4!~w a!IC!lI5e'Jl/(.minol$. Septembar -LIlla SllIIUIle,fron AppIJaeIlon II. APJtllcallol\.Il«Qwruneat" t, ~JIlMlkl1\ II. OmllUlm wUl SIIDII\II • ac:hed\l1c ol meterr.b to be ~d under lbll progl'Qlll.aJblll: wllbsppllclltion rllte8. 411nutl,pro,Sl'lIlI\ 4"m ~11d1lde ~ mlnlmum of4lbs IIIN/lQOO.quarefeetwIth.mlnhnum ",f 30" elDw ~1iI1\J01len anEle bigl! Po~lIm blend.In Ihelall ~rtnizatlon.to 1)tOlI1D.1O I\lllt development l1I1Ie5lI ~n &\lltfiles Ittdl~llte lhepresence 01 iuMdentf'olass!\l1It. . b. AllUtlnlzc"41l11~d underll\lsPCOSran1 arcto beMlamblended\¥hk " bal,,* tWIltmt ~v. A 4:OIllpiete m1l\llr lind ~ e1etnent' p'clwge 'WIll be IlIC1uded with.eed\ eppllcatton \0 ~ thllt 011 1M Fellu!remonlll oFl_·o.eU>8t. Ifeoil8llm,plee Indlllll.te 1111lgh pR, 11I1 1'srti~.u1lllzed wlll~e SulphurCQIlted pl'OduCbl. eo AU ",.R!ICllpll eur&Qs4ll'e to ~ :tIlowp4ff trnme4lately follo\9111J1 • ',rtl\lUt GjlpUeeUan~prl!~nt mini.... 1 VOUlen,. •"-Ullno::> 3>1V1 J.53M VNJTlO:) VTI39 ~ I • II ;;. II •• ~ ,i ~! u. I o N IUJ UJ :::c (J) ..... N \ij W :::c (J) ":) __DlO"'U:IO,J"'-'" . ~·J~qlVPUd,{ :~.:.~'~qrJ~Wans-JAM lllIJ.lIO:> IBJI~ .Nn>:) __DlO"'U:IO,J"'-'" . ~·J~qlVPUd,{ :~.:.~'~qrJ~Wans-JAM lllIJ.lIO:> IBJI~ .Nn>.. ..... ..1.y A ,. ). .,.AyAy ....yA'(......y J..y.J..yJ.y.J.. ·fAyA _rAyJ..yJ.yJ.. J.yAyAy..l.,...1. '12 .lvJ,.~.y. -ry""""YJ,,y..1.y ..L. y J'.r A ":,,A T .J.'!"A y A-y i . .l.yAy-J..y..L .f)..,Y.J....,..J..y..:...T-.yA. v ) '""f.J..y J...'(J..yAy..l._ Ji.y..1.yJ.. Ay.J..y.l....,.-.J..y..L. Ay..... , .J..yJ.. ......yAyAY....,..l.y.!.yAy..lyA·f...... yA·r;.·y....Y..... Y..L.y.l.y l :-.•.J.y ':".J.yJ.yA.y ....v y A y.:.. y .....y vA..,.. .... ." " >;".y )..y .J..y ....'rJ,y~.yJ.y.....yJ..yAy.J..yJ.. y.! ~y.ly.J..T'J...T'~.'l""..ly-;..yJ..yA~~~yA.'Y.....yJ..y;. ....'..l.~;."t'.J..,~.ys;yJ.. y.1.y..... .J..yAy)..":"J..yAy ....y~---\( , ~~,'<'(A y A..f Ay .J.."':'A _,..J..y J. y J....,J A.,.. .: .J J.. ."J..y J...:A".,'" ~~_ ,.'-~~...;" A . A. : . J. y• •!",;".,..A~J..yJ...: .J.. J.. . ;. J.. .. .... -r-~r y y ~-.J.. y .J..y .J.., A J.. ~,. y y ).. ..... )..y y , ...A y ;' ). SEE SHEET20 fH.! :: ... ;:/: I :: ' -; o -! !!I, BEUAC__.•_ •• __ . ~ I LAKE C0111U"T'V el rll:nrt,4 -_..--.-----_.. ---1 ..--.,. --...... ~ " IU~ ;~ ;@ -- J ~ I rij PAVING. GIUlDING"-DRAINAGE....... -- MiIl er .~""""'" ._ Einhomc ~&: .a.u_ .....-.- -• .......~-.~a::,;= - !.I ~ n i~ • I ~ ) _.~ ..." llCnt'I"lIJ.'f'QATI:)ti,.......~~ kffJf (~~;' oK. --=--"'\ Wh t:/-,-l"~~ mIMIM ~.~~) ' I, '~~l'v' I I "--J._( __~.!..L If Jrj;i ~__YlId ~...~ 'lIO'u_ ·ON J.ffiIHS . n'mto , ~c..:... LCW'L~.I."" =Ja~om -u _ a-........-z ...lINatf ~11IIl'V1Il:l~. J,I~..,IJlI'l. "'-11'0.-..........". ~~.-oq"!3 J~1I!1"II· I~lg( I I"~t, ~ t ': 11·" ., _.~ ..." llCnt'I"lIJ.'f'QATI:)ti,.......~~ kffJf (~~;' oK. --=--"'\ Wh t:/-,-l"~~ mIMIM ~.~~) ' I, '~~l'v' I I "--J._( __~.!..L If Jrj;i ~__YlId ~...~ 'lIO'u_ ·ON J.ffiIHS . n'mto , ~c..:... LCW'L~.I."" =Ja~om -u _ a-........-z ...lINatf ~11IIl'V1Il:l~. J,I~..,IJlI'l. "'-11'0.-..........". ~~.-oq"!3 J~1I!1"II· I~lg( I I"~t, ~ t ': 11·" ., r.i ,I !, I ! · , J• ~ •; I .1 , ., f ~~-------- -_10--"-...:>ioiu, ....""*'" SU8LI Jl!DqSV puod _'__"'1"'1 -mA 1l1IaIas-Jl:lM. .umO;) BIP8 '.~ ;:1------- - I I i I }/ ~: ----mtnCll'lW-~-- r__ I I i IM'\ II~ =========! tiaidiPiWPmid .. ... _III .' : __.,-~_-:'=~-=--~~-------- -_10--"-...:>ioiu, ....""*'" SU8LI Jl!DqSV puod _'__"'1"'1 -mA 1l1IaIas-Jl:lM. .umO;) BIP8 '.~ ;:1------- - I I i I }/ ~: ----mtnCll'lW-~-- r__ I I i IM'\ II~ =========! tiaidiPiWPmid .. ... _III .' : __.,-~_-:'=~-=--~~ . ~ ~ .!S3MVNmo:> vnas -1i-----'- ---- fJJll . -1 - .-I ' N - t:i ( w :I: <.. ' til w w til S(; J.33H5 335 rz J.33H5 335 I I I I I I I : U llJj~•••• • ~Jfrpi UISf~fPI ~fw~ ~If!lgif;I II Ctillbia West-Seren. vut.LokeC_.Pond AsbUnt PIaDs -.-. c;a..-....-.coo. . .Pa~Gradingand . , ·Driiliiage·PI8n ·· ~ '-e~.: ~«JxDr»7. I ~I I • ·1' ~~~: d !n P'oaII~~_.••_ ._._. . SECTION 11 ·1 SECTIO ' B SECTION 1 ~DC IVIL 6816 Hang ing Moss Road. Orlando, Florida 32807 NGINEERING 407-494-2693. www.BoydCivil.com September 2, 2021 Mr. George Flint District Manager Bella Collia CDD 219 E.Livingston St. Orlando, FL32801 Re: District Engineer, Bella Collina CDD Dear George: The purpose of this letter is to request a rate increase for our services as District Engineer for the Bella Collina COD. Boyd Civil Engineering, Inc. hourly rates have not changed since we began serving as District Engineer in 2012. We are requesting that the Board of Supervisors consider approving an updated rate schedule that is based on our current 2021 rate schedule, which reflects increased costs since 2012 and is competitive with current rates for professional engineering services. Our proposed rates for 2021 through 2022 are attached. We appreciate the opportunity to continuing serving the Board of Supervisors and the Boards consideration of this request. Sincerely, Q U A L I T Y EXPERIENCE RE S PONSIVENE S S 6816 Hanging Moss Road • Orlando, Florida 32807 ~ BOYDCVIL 407·494-2693. www.8oydCivil.com fF"ENGINEERIN G BOYD CIVIL ENGINEERING Hourly Rate Schedule for the Bella Collina COO Effective through 2021 Proposing No Changes for 2022 Principal $200.00 Director of Engineering $200.00 Project Manager $175.00 Sr. Civil Engineer $165.00 Project Engineer $135.00 Senior Civil 3D Designer $115.00 CAD Technician $95.00 Administrative I Permit Technician $75.00 QUALITY' EXPERIENCE· RESPONSIVENESS " SECTIO C SECTION 1 Bella Collina Community Development District Summary of Checks September 1,2021 to September 30, 2021 Bank Date Check No.'s Amount General Enterprise Enterprise -Reserves 9/1/21 9/8/21 9/15/21 9/21/21 9/22/21 9/1/21 9/8/21 9/15/21 9/22/21 9/29/21 9/29/21 1275-1276 1277 1278 1279 1280-1282 1664-1666 1667 1668-1671 1672-1676 1677-1679 21 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 2,167.20 6,285.16 3,500.00 5,000.00 40,104.50 57,056.86 5,044.55 3,820.92 14,615.65 123,000.50 26,745.17 173,226.79 21,525.00 21,525.00 $ 251,808.65 I AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 10/07/21 PAGE ** * CHECK DATES 09/01/2021 -09/30/2021 *** BELLA COLLINA-GENERAL FUND BANK A GENERAL FUND CHECK VEND# INVOICE EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK. .•.. DATE DATE INVOICE YRMO OPT ACCT# SUB SUBCLASS AMOUNT # 9/01/21 00044 9/01/21 9/01/21 4297 202108 310-51300-31100 WTR USE EVAL/MTR READ ISS 4297 202108 310-51300-31100 WTR USE EVAL/MTR READ ISS BOYD CIVIL ENGINEERING * v 2,553.90 2,553.90. 00 001275 -------- 9/ 01/21 00047 8/31/21 083121 202109 320-53800-47200 DRY RETENTION POND-SEP21 * 2,167.20 THE CLUB AT BELLA COLLINA 2,167.20 001276 ----- -------- 9/08/21 00013 9/01/21 667 202109 310-51300-34000 MANAGEMENT FEES SEP21 * 3,800.17 9/01/21 667 202109 310-51300-35100 INFORMATION TECH SEP21 * 183.33 9/01/21 667 202109 310-51300-31700 DISSEMINATION FEE SEP21 * 250.00 9/01/21 667 OFFICE 202109 310-51300-51000 SUPPLIES * .30 9/01/21 667 POSTAGE 202109 310-51300-42000 * 14.26 9/01/21 667 COPIES 202109 310-51300-42500 * .60 9/01/21 668 FIELD 202109 320-53800-12000 MANAGEMENT SEP21 * 2,036.50 GOVERNMENTAL MANAGEMENT SERVICES 6,285.16 001277 --------------- 9/15/21 00028 9/08/21 96894 202109 300-15500-10000 FY22 TRUSTEE FEES SER2004 * 3, 500. 00 REGIONS BANK --------3,500.00 -----001278 9/21/21 00013 9/17/21 670 202109 300-15500-10000 FY22 ASSESSMENT ROLL CERT * 5,000.00 GOVERNMENTAL MANAGEMENT SERVICES 5,000.00 001279 --- ---------- 9/22/21 00049 9/22/21 09222021 202109 320-58100-10000 FY21 CAP.RESERVE BDGT AMT * 31,750.00 BELLA COLLINA CDO C/O --------- 31,750.00 ---- 001280 9/22/21 00036 9/21/21 14678 202109 300-15500-10000 FY22 GEN .LIAB/PUBLIC OFFC EGIS INSURANCE ADVISORS, LLC. * ----- 8,334.00 ---- 8,334.00 001281 9/22/21 00038 9/16/21 99214 202108 310-51300-31500 REV.STATUS OF PUB.FAC.RPT * 20.50 LATHAM, LUNA, EDEN & BEAUOINE,LLP 20.50 001282 TOTAL FOR BANK A 57,056.86 PISL BELLA COLLINA TVISCARRA AP300R *** CHECK DATES 09/01/2021 - YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER 09/30/2021 *** BELLA COLLINA-GENERAL FUND BANK A ~ENERAL FUND CHECK REGISTER RUN 10/07/21 PAGE 2 CHECK VEND# ....• INVOICE. . • . • • . . EXPENSED TO... VENDOR NAME STATUS AMOUNT .•••CHECK ...•. DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # TOTAL FOR REGISTER 57,056.86 PISL BELLA COLLINA TVISCARRA AP300R *** CHECK DATES CHECK VEND# DATE 9/01/21 00070 9/01/21 00069 9/01/21 00095 9/08/21 00014 9/15/21 00047 YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER 09/01/2021 -09/30/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND ••...INVOICE... ••...EXPENSED TO... VENDOR NAME STATUS DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS 8/20/21 50345 202108 320-53600-46700 * ANNUAL MAJOR PMI FEE WWTP 8/20/21 50395 202108 320-53600-46700 * ANNUAL MAJOR PMI FEE WTP1 8/20/21 50396 202108 320-53600-46700 * ANNUAL MAJOR PMI FEE WELL ALTERNATIVE POWER SOLUTIONS, INC 8/31/21 083121 202109 320-53600-47300 * WW/WELL SITE MAINT-SEP21 THE CLUB AT BELLA COLLINA 8/30/21 4332 202108 320-53600-46200 * 17225 ETRUSCAN-POT. METER 8/30/21 4332 202108 320-53600-46200 * 17225 ETRUSCAN-IRRG.METER 8/30/21 4332 202108 320-53600-46200 * 16647 AREZO COURT-POT.MTR 8/30/21 4332 202108 320-53600-46200 * 15202 PENDIO DR-POT.METER 8/30/21 4332 202108 320-53600-46200 * INST.3 POT.METER BOXES 8/30/21 4332 202108 320-53600-46200 * INST IRRIGATION METER BOX RCM UTILITIES 9/01/21 665 202109 310-51300-34000 * MANAGEMENT FEES SEP21 9/01/21 665 202109 310-53600-31700 * DISSEMINATION FEE SEP21 9/01/21 666 202109 320-53600-12000 * FIELD MANAGEMENT SEP21 9/01/21 669 202109 320-53600-46000 * UTILITY BILLING SEP21 9/01/21 669 202109 310-53600-51000 * OFFICE SUPPLIES 9/01/21 669 202109 310-53600-42000 * POSTAGE 9/01/21 669A 202108 310-53600-51000 * STAPLES-1000 WINDOW ENVLP GOVERNMENTAL MANAGEMENT SERVICES 8/31/21 196614 202108 320-53600-47200 * AQUATIC MGMT SRVC AUG21 APPLIED AQUATIC MANAGEMENT PISL BELLA COLLINA TVISCARRA RUN 10/07/21 PAGE 1 AMOUNT ..•.CHECK••••• AMOUNT # 370.00 370.00 315.00 1,055.00 001664 632.80 632.80 001665 818.00 818.00 818.00 733.00 135.00 34.75 3,356 .75 001666 1, 085 . 75 250 .00 1, 030.00 1, 250. 00 3.99 68.97 132.21 3,820 .92 001667 91.00 91.00 001668 AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 10/07/21 PAGE *** CHECK DATES 09/01/2021 -09/30/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# ••.••INVOICE•••••.•.EXPENSED TO... VENDOR NAME STATUS AMOUNT •••.CHECK..• •• DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 9/15/21 00042 9/01/21 4297 202108 310-53600-31100 * 2,553.90 WTR USE EVAL/MTR READ ISS BOYD ENVIRONMENTAL ENGINEERING 2,553.90 001669 9/15/21 00082 8/30/21 1677 202108 320-53600-46100 4,595.00 * GRINDER PUMP SN 2130058 MESSINA & ASSOCIATES INC 4,595.00 001670 9/15/21 00095 9/10/21 4404 202109 320-53600-46200 818.00 * 15508 PENDIO DR-POT.METER 9/10/21 4404 202109 320-53600-46200 818.00 * 15508 PENDIO DR-IRG.METER 9/10/21 4404 202109 320-53600-46200 818.00 * 15730 PENDIO DR-POT.METER 9/10/21 4404 202109 320-53600-46200 818.00 * 15730 PENDIO DR-IRG.METER 9/10/21 4404 202109 320-53600-46200 818.00 * 16647 AREZO CRT-IRG.METER 9/10/21 4404 202109 320-53600-46200 733.00 * 15943 VETTA DR-POT.METER 9/10/21 4404 202109 320-53600-46200 733.00 * 15943 VETTA DR-IRRG.METER 9/10/21 4404 202109 320-53600-46200 * 733.00 16751 BOLSENA DR-POT.MTR 9/10/21 4404 202109 320-53600-46200 * 733.00 16751 BOLSENA DR-IRRG.MTR 9/10/21 4404 202109 320-53600-46200 180 .00 INST.4 POTABLE MTR BOXES * 9/10/21 4404 202109 320-53600-46200 * 173.75 INST.5 IRRIG.METER BOXES RCM UTILITIES 7,375.75 001671 9/22/21 00027 9/22/21 09222021 202109 300-15100-00901 4,596.00 * AFPI LOTS#137/138,479,83W 9/22/21 09222021 202109 300-15100-00901 * 6,128.00 AFPI LOTS#155,97,197,201 9/22/21 09222021 202109 300-15100-00901 * 3,064.00 AFPI LOTS#328 & 354 BELLA COLLINA CDD C/O REGIONS BANK 13,788.00 001672 9/22/21 00027 9/22/21 09222021 202109 300-15100-01501 * 16,910.00 CONNECTION #137/138,479 9/22/21 09222021 202109 300-15100-01501 * 25,365 .00 CONNECTION #83W,155,97 9/22/21 09222021 202109 300-15100-01501 * 25,365.00 CONNECTION #197,201,328 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 10/07/21 PAGE *** CHECK DATES 09/01/2021 -09/30/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# ...•.INVOICE•••••...EXPENSED TO... VENDOR NAME STATUS AMOUNT .. . . CHECK•.••• DATE DATE INVOICE YRMO OPT ACCT# SUB SUBCLASS AMOUNT # 9/22/21 09222021 202109 300-15100-01501 CONNECTION #8455 * 8,455.00 BELLA COLLINA COD C/O REGIONS BANK --------- 76,095.00 -----001673 9/22/21 00059 9/21/21 14678 FY22 202109 300-15500-10000 PROPERTY INSURANCE * 21,565.00 EGIS INSURANCE ADVISORS,LLC ----- --- 21,565.00 ----- 001674 9/22/21 00019 9/03/21 336241 202108 320-53600-34000 WATER PLANT SERVICE AUG21 * 2,888.00 9/03/21 336241 202108 320-53600-34200 SEWER PLANT SERVICE AUG21 * 6,602.00 9/03/21 336241 202108 320-53600-46800 TEST ANALYSIS PERMIT AUG * 1,199.50 GENERAL UTILITIES 10,689.50 001675 --------------- 9/22/21 00095 8/23/21 4423 15533 202109 320-53600-46200 PENDIO DR-POT.METER * 818.00 8/23/21 4423 202109 320-53600-46200 INST.POTABLE METER BOX * 45.00 RCM UTILITIES 863.00 001676 -------------- 9/29/21 00082 9/03/21 1681 GRINDER 202109 320-53600-46100 PUMP SN 2130061 * 4,595.00 9/17121 1726 GRINDER 202109 320-53600-46100 PUMP SN 2130057 * 4,595.00 9/20/21 1727 GRINDER 202109 320-53600-46100 PUMP SN 2130056 * 4,595 .00 MESSINA & ASSOCIATES INC --------- 13,785 .00 -----001677 9/29/21 00095 8/16/21 4252 202105 320-53600-46400 INST.AUTO.FLW KIT-ARTIMIN * 225 .00 9/28/21 9/28/21 4458 202109 320-53600-46400 SVC CALL-CLN GREASE/FLOAT 4474 202105 320-53600-46200 INST.2 "MTR-ARTIMINO LOOP * * 495.67 1, 690. 00 9/29/21 4477 202109 320-53600-46100 INSP.GRINDER PUMP LOT 138 * 255 .00 9/29/21 4478 15425 202109 320-53600-46200 PENDIO DR-POT.MTR * 818.00 9/29/21 4478 15425 202109 320-53600-46200 PENDIO DR-IRRG.MTR * 818.00 9/29/21 4478 15235 202109 320-53600-46200 PENDIO DR-POT.MTR * 818 .00 9/29/21 4478 15235 202109 320-53600-46200 PENDIO DR-IRRG.MTR * 818 .00 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 10/07/21 PAGE *** CHECK DATES 09/01/2021 -09/30/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# INVOICE EXPENSED TO... VENDOR NAME STATUS AMOUNT . . . . CHECK . .... DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 9/29/21 4478 15938 202109 320-53600-46200 PENDIO DR-POT.MTR * 818.00 9/29/21 4478 15938 202109 320-53600-46200 PENDIO DR-IRRG.MTR * 818.00 9/29/21 4478 15600 202109 320-53600-46200 PENDIO DR-POT.MTR * 818.00 9/29/21 4478 15600 202109 320-53600-46200 PENDIO DR-IRRG.MTR * 818.00 9/29/21 4478 15954 202109 320-53600-46200 PENDIO DR-POT.MTR * 818 .00 9/29/21 4478 15954 202109 320-53600-46200 PENDIO DR-IRRG.MTR * 818.00 9/29/21 4478 17129 202109 320-53600-46200 CRETE WAY-POT.METER * 818.00 9/29/21 4478 17129 202109 320-53600-46200 CRETE WAY-IRRG.MTR * 818.00 9/29/21 4478 202109 320-53600-46200 INST.IRRIGATION MTR BOX * 208.50 9/29/21 4478 202109 320-53600-46200 INST.POTABLE METER BOX * 270.00 RCM UTILITIES --- - ------- 12,960.17 ------ 001679 TOTAL FOR BANK B 173,226.79 TOTAL FOR REGISTER 173,226.79 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 10/07/21 PAGE *** CHECK DATES 09/01/2021 -09/30/2021 *** BELLA COLLINA-WS CAP.RESERVE BANK D WATER&SEWER FUND CHECK VEND# ..... INVOICE•.•.....EXPENSED TO... VENDOR NAME STATUS AMOUNT . . . . CHECK • . . . . DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 9/29/21 00009 8/24/21 4307 202108 320-53600-60000 RPLC MOTOR RTP#1/CHCK VLV RCM UTILITIES * 21,525.00 21,525.00 000021 TOTAL FOR BANK D 21,525.00 TOTAL FOR REGISTER 21,525.00 PISL BELLA COLLINA TVISCARRA Bella Collina Community Development District Summa ry of Checks July 1,2021 to August 31,2021 AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE 1 *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-GENERAL FUND BANK A GENERAL FUND CHECK VEND# .....INVOICE...•••••EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK...•• DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 7/07/21 00047 6/30/21 063021 202107 320-53800-47200 * 2,167.20 DRY RETENTION POND-JUL21 THE CLUB AT BELLA COLLINA 2,167.20 001264 7/09/21 00013 7/01/21 657 202107 310-51300-34000 * 3,800.17 MANAGEMENT FEES JUL21 7/01/21 657 202107 310-51300-35100 * 183.33 INFORMATION TECH JUL21 7/01/21 657 202107 310-51300-31700 * 250.00 DISSEMINATION FEE JUL21 7/01/21 657 202107 310-51300-51000 .18 OFFICE SUPPLIES 7/01/21 657202107 310-51300-42000 3.06 * * POSTAGE 7/01/21 657 202107 310-51300-42500 * 10.05 COPIES 7/01/21 658 202107 320-53800-12000 2,036.50 * FIELD MANAGEMENT JUL21 GOVERNMENTAL MANAGEMENT SERVICES 6,283.29 001265 7/13/21 00009 7/06/21 7-427-26 202107 310-51300-42000 * 227.55 DELIVERY 07/01/21 FEDEX 227.55 001266 7/20/21 00009 7/13/21 7-433-81 202107 310-51300-42000 56.17 * DELIVERY 07/01-07/02/21 FEDEX 56.17 001267 7/20/21 00003 6/28/21 38517461 202106 310-51300-48000 605.00 * NOT.HEAR FY21/22 BDGT/MTG ORLANDO SENTINEL 605.00 001268 7/22/21 00058 7/22/21 07222021 202107 300-20700-10000 * 43,248.53 FY21 DEBT SERV SER2004 BELLA COLLINA CDD C/O REGIONS BANK 43,248.53 001269 8/10/21 00013 8/01/21 662 202108 310-51300-34000 3,800.17 * MANAGEMENT FEES AUG21 8/01/21 662 202108 310-51300-35100 183.33 * INFORMATION TECH AUG21 8/01/21 662 202108 310-51300-31700 * 250.00 DISSEMINATION FEE AUG21 8/01/21 662 202108 310-51300-51000 20.39 * OFFICE SUPPLIES 8/01/21 662 202108 310-51300-42000 * 13.26 POSTAGE PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-GENERAL FUND BANK A GENERAL FUND CHECK VEND# •••.. INVOICE••••....EXPENSED TO... VENDOR NAME STATUS AMOUNT ••..CHECK •••• • DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 8/01/21 662 COPIES 202108 310-51300-42500 * 25.95 8/01/21 663 FIELD 202108 320-53800-12000 MANAGEMENT AUG21 * 2,036.50 GOVERNMENTAL MANAGEMENT SERVICES -------- 6,329.60 -----001270 8/10/21 00047 7/31/21 073121 202108 320-53800-47200 DRY RETENTION POND-AUG21 * 2,167.20 THE CLUB AT BELLA COLLINA --------- 2,167.20 -----001271 8/18/21 00044 8/17/21 3079 2021 202107 310-51300-31100 ANNL STORMWATER INSP * 2,900.00 8/17/21 8/17/21 3080 202106 310-51300-31100 REV.2021 BGT/ENG.RPT/MILE 3080A 202107 310-51300-31100 PRP/ATTD CDD MTG/MILEAGE BOYD CIVIL ENGINEERING * * 1,084.16 484.16 4,468.32 001272 8/20/21 00052 6/03/21 2021NONA 202106 310-51300-49000 NAL FILE NON AD VALOREM * 50.00 LAKE COUNTY PROPERTY APPRAISER 50.00 001273 8/25/21 00038 8/18/21 99017 ATTD 202107 310-51300-31500 BRD MTG/TRAVEL REIMB LATHAM, LUNA, EDEN & BEAUDINE,LLP * 402.38 402.38 001274 TOTAL FOR BANK A 66,005.24 TOTAL FOR REGISTER 66,005.24 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# .....INVOICE. • • • • • . . EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK.•••• DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 7107/21 00037 6/28/21 84832 REMOVE 202106 320-53600-46600 TRASH/CLNLIFTSTATN AMERICAN PIPE & TANK, INC. * 495.00 495.00 001640 7/07121 00042 7/01/21 4282 WTR 202106 310-53600-31100 EVAL/VALVE MAP/MTR RD BOYD ENVIRONMENTAL ENGINEERING * 3,514.60 3,514.60 001641 7/07/21 00069 6/30/21 063021 WW/WELL 202107 320-53600-47300 SITE MAINT-JUL21 THE CLUB AT BELLA COLLINA * 632.80 632.80 001642 --------------- 7/07/21 00019 6/03/21 335740 202105 320-53600-34000 WATER PLANT SERVICE MAY21 * 2,430.00 6/03/21 335740 202105 320-53600-34200 SEWER PLANT SERVICE MAY21 * 6,602.00 6/03/21 335740 202105 320-53600-46800 TEST ANALYSIS PERMIT MAY * 1,150.50 6/03/21 335740 202105 320-53600-46400 WS REPAIR & MAINT MAY21 * 2,052.00 GENERAL UTILITIES -------- 12,234.50 ----- 001643 7/09/21 00014 7/01/21 655 202107 310-51300-34000 MANAGMENT FEES JUL21 * 1,085.75 7/01/21 655 202107 310-53600-31700 DISSEMINATION FEE JUL21 * 250.00 7/01/21 656 202107 320-53600-12000 FIELD MANAGEMENT JUL21 * 1,030 .00 7/01/21 659 202107 320-53600-46000 UTILITY BILLING JUL21 * 1,250.00 7/01/21 659 OFFICE 202107 310-53600-49000 SUPPLIES * 3.69 7/01/21 659 POSTAGE 202107 310-53600-42000 * 61. 38 7/01/21 659 COPIES 202107 310-53600-42500 * 57.30 GOVERNMENTAL MANAGEMENT SERVICES --------- 3,738.12 001644 7/13/21 00047 6/30/21 195084 AQUATIC 202106 320-53600-47200 MGMT SRVC JUN21 * 91. 00 APPLIED AQUATIC MANAGEMENT ---------91. 00 001645 7/13/21 00095 7/09/21 4021 15837 202106 320-53600-46200 PENDIO DR-POT.MTR * 733.00 7/09/21 4021 15837 202106 320-53600-46200 PENDIO DR-IRRG.MTR * 733.00 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# ••... INVOICE.••••..•EXPENSED TO... VENDOR NAME STATUS AMOUNT ••..CHECK•.• • • DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 7/09/21 4021 202106 320-53600-46200 * 733.00 15207 PENDIO DR-IRRG.MTR 7/09/21 4021 202106 320-53600-46200 * 733.00 16115 VOLTERRA PT-IRG.MTR 7/09/21 4021 202106 320-53600-46200 * 733.00 16115 VOLTERRA PT-POT.MTR 7/09/21 4021 202106 320-53600-46200 * 90.00 INST.2 POTABLE MTR BOXES 7/09/21 4021 202106 320-53600-46200 104.25 * INST.3 IRRIGATION MTR BOX 7/09/21 4021 202106 320-53600-46200 * 733.00 16352 PENDIO DR-IRRG.MTR 7/09/21 4021 202106 320-53600-46200 * 733.00 16352 PENDIO DR-POT.MTR 7/09/21 4021 202106 320-53600-46200 * 34.75 INST.IRRIGATION MTR BOX 7/09/21 4021 202106 320-53600-46200 * 45.00 INST.POTABLE METER BOX RCM UTILITIES 5,405.00 001646 7/20/21 00041 7/15/21 66917 202107 310-53600-54000 1,000.00 * HILLCREST-OPER.FEE-FY21 7/15/21 67954 202107 310-53600-54000 2,000.00 * PI-OPER.LICENSE FEE-FY21 FL DEPT OF ENVIRONMENTAL PROTECTION 3,000.00 001647 7/20/21 00019 7/03/21 335907 202106 320-53600-34000 2,680.00 * WATER PLANT SERVICE JUN21 7/03/21 335907 202106 320-53600-34200 * 8,396.00 SEWER PLANT SERVICE JUN21 7/03/21 335907 202106 320-53600-46800 * 1,199.50 TEST ANALYSIS PERMIT JUN 7/03/21 335907 202106 320-53600-46400 6,141.30 * WS REPAIR & MAINT JUN21 7/03/21 335907A 202104 320-53600-34000 1,680.00 * WATER PLANT SERVICE APR21 7/03/21 335907B 202105 320-53600-34000 * 1,755.00 WATER PLANT SERVICE MAY21 GENERAL UTILITIES 21,851.80 001648 7/20/21 00095 7/15/21 4052 202106 320-53600-46400 * 1,127.50 16210 REVENNA-RPLC PUMP 7/15/21 4062 202106 320-53600-46400 1,696.35 * 15923 VETTA-STATOR/CLEAN 7/15/21 4063 202107 320-53600-46200 1,636.00 15124 PENDIO-POT&IRG MTR * PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# ...•• INVOICE....•.••EXPENSED TO... VENDOR NAME STATUS AMOUNT •...CHECK ...•• DATE DATE INVOICE YRMO OPT ACCT# SUB SUBCLASS AMOUNT # 7/15/21 4063 15136 202107 320-53600-46200 PENOIO-POT&IRG MTR * 1,636.00 7/15/21 4063 15144 202107 320-53600-46200 PENDIO-POT&IRG MTR * 1,636.00 7/15/21 4063 202107 320-53600-46200 INST.IRRIGATION METER BOX * 104.25 7/15/21 4063 202107 320-53600-46200 INST.POTABLE METER BOX * 135.00 RCM UTILITIES ---------7,971.10 -----001649 7/22/21 00027 7/22/21 07222021 202107 300-15100-00901 AFPI FEES LOTS#280,139W 7/22/21 07222021 202107 300-15100-00901 AFPI FEES LOTS#98,252,271 * * 3,064.00 4,596.00 7/22/21 07222021 202107 300-15100-00901 AFPI FEES LOTS#273 & 275 * 3,064 .00 BELLA COLLINA COD C/O REGIONS BANK --- ---- 10,724.00 ----- 001650 7/22/21 00027 7/22/21 7/22/21 7/22/21 7/22/21 07222021 202107 300-15100-01501 CONNECTION FEES #280,139W 07222021 202107 300-15100-01501 CONNECTION FEES #98, 252 07222021 202107 300-15100-01501 CONNECTION FEES #271, 273 07222021 202107 300-15100-01501 CONNECTIN FEES LOT #275 * * * * 16,910.00 16,910.00 16,910.00 8,455.00 BELLA COLLINA CDD C/O REGIONS BANK 59,185 .00 001651 --------------- 7/26/21 00095 7/19/21 4084 16332 202107 320-53600-46400 PENDIO DR-MTR RPLC * 818.00 7/19/21 4084 16538 202107 320-53600-46400 BOLSENA DR-MTR RPLC * 818.00 RCM UTILITIES -------1,636.00 ----- 001652 8/04/21 00037 7/26/21 85091 REMOVE 202107 320-53600-46600 TRASH/CLNLIFTSTATN AMERICAN PIPE & TANK, INC. * ------ 495.00 ---- 495.00 ----001653 8/04/21 00042 8/01/21 4290 WTR 202107 310-53600-31100 EVAL/MOTOR RPLC/MOUNT BOYD ENVIRONMENTAL ENGINEERING * ----3,726.70 ----- 3,726.70 001654 ---- 8/04/21 00095 7/27/21 7/27/21 4122 202107 320-53600-46400 SVC CALL-RPLC STATOR/PIPE 4133 202107 320-53600-46100 SVC CALL-PUMP WELL/PREP * * 734.25 1,270.20 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE *** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# .....INVOICE.••••••.EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK..•.• DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 7/27/21 7/27/21 4133 202107 320-53600-46100 INST.FLYGT GRIND PUMP/CP 4139 202107 320-53600-46400 SVC CALL-PUMP/CLN FLOAT RCM UTILITIES * * ---- 4,111.29 927.45 7,043.19 ---- ---- 001655 8/10/21 00014 8/01/21 660 202108 310-51300-34000 MANAGEMENT FEES AUG21 * 1,085.75 8/01/21 660 202108 310-53600-31700 DISSEMINATION FEE AUG21 * 250.00 8/01/21 661 FIELD 202108 320-53600-12000 MANAGMENT AUG21 * 1,030.00 8/01/21 664 UTILITY 202108 320-53600-46000 BILLING AUG21 * 1,250.00 8/01/21 664 OFFICE 202108 310-53600-49000 SUPPLIES * 3.84 8/01/21 664 POSTAGE 202108 310-53600-42000 * 64.13 8/01/21 664 COPIES 202108 310-53600-42500 * 39.90 GOVERNMENTAL MANAGEMENT SERVICES ---------3,723.62 001656 8/10/21 00047 7/31/21 195802 202107 320-53600-47200 AQUATIC MGMT SRVC JUL21 APPLIED AQUATIC MANAGEMENT * ------ 91.00 ----- 91.00 001657 8/10/21 00069 7/31/21 073121 WW/WELL 202108 320-53600-47300 SITE MAINT-AUG21 THE CLUB AT BELLA COLLINA * 632.80 632.80 001658 -------------- 8/25/21 00037 8/19/21 85299 REMOVE 202108 320-53600-46600 TRASH/CLNLIFTSTATN AMERICAN PIPE & TANK, INC. * ---- 495.00 --- - 495.00 ----001659 8/25/21 00019 8/03/21 336087 WATER 202107 320-53600-34000 PLANT SERVICE JUL21 * 3,168.00 8/03/21 336087 202107 320-53600-34200 SEWER PLANT SERVICE JUL21 * 6,602.00 8/03/21 336087 202107 320-53600-46800 TEST ANALYSIS PERMIT JUL * 1,240.50 GENERAL UTILITIES --------- 11,010 .50 ----- 001660 8/25/21 00030 8/09/21 96295 202108 310-51300-32300 UTILITY-SER.2016-FY21 * 3,500.00 REGIONS BANK 3,500.00 001661 PISL BELLA COLLINA TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 9/02/21 PAGE 5*** CHECK DATES 07/01/2021 -08/31/2021 *** BELLA COLLINA-WATER & SEWER BANK B WATER&SEWER FUND CHECK VEND# •.••. INVOICE . •••••••EXPENSED TO... VENDOR NAME STATUS AMOUNT ..••CHECK ..••• DATE DATE INVOICE YRMO OPT ACCT# SUB SUBCLASS AMOUNT # 8/27/21 00027 8/27/21 08272021 202108 300-15100-00901 6,128.00 * AFPI LOTS#147,175,278,119 8/27/21 08272021 202108 300-15100-00901 * 1,532.00 AFPI LOTS #387 BELLA COLLINA COD C/O REGIONS BANK 7,660.00 001662 8/27/21 00027 8/27/21 08272021 202108 300-15100-01501 25,365.00 * CONNECTION #147,175,278 8/27/21 08272021 202108 300-15100-01501 * 16,910.00 CONNECTION FEES #119,387 BELLA COLLINA COD C/O REGIONS BANK 42,275.00 001663 TOTAL FOR BANK B 211,131.73 TOTAL FOR REGISTER 211,131. 73 PISL BELLA COLLINA TVISCARRA SECTION 2 Bella Collina Community Development District Unaudited Financial Reporting August 31, 2021 Table of Contents Balance Sheet General Fund Income Statement 3 GF Capital Reserve Income Statement 4 General Fund Month to Month Debt Service Fund Income Statement Water &Sewer Income Statement WS Capital Reserve Income Statement 9-10 Water & Sewer Month to Month 11 Lon g Term Debt Summary 12 Assessment Receipt Schedule Bella Collina COMMUNITY DEVELOPMENT DISTRICT COMBINED BALANCE SHEET For the Period Ended August 31, 2021 GENERAL GOVERNMENTAL FUND TYPES DEBT WATER & CAPITAL SERVICE SEWER RESERVE (GF) CAPITAL RESERVE (W&S) TOTALS (MEMORANDUM ONLY) 2021 ASSETS: CASH STATE BOARD OFADMINISTRATION ACCOUNTSRECEIVABLE $192,703 5914,561 $46,353 5395,109 $67,063 5130,200 $1,174,327 5525,309 $46,353 INVESTMENT' SERIES 2004: RESERVE REVENUE INTEREST REDEMPTION ESCROW RAF SERIES 2016' AFPI CONNECTION PAYMENT REVENUE COSTS OF ISSUANCE DUE FROMW&SCAPITAL RESERVE NET IMPROVEMENTS $976,500 $819,362 $2 $137 571,591 536,678 $126,826 $1 $8 ,304 $17,690 $5,565,419 $976,500 $819,362 $2 $137 $71,591 536,678 $126,826 $1 $8,304 $17,690 $5,565,419 TOTAL ASSETS $192,703 $1,796,001 $6 ,787,424 $395,109 $197,262 $9,368,499 LIABILITIES: ACCOUNTSPAYABLE DUE TO WATER & SEWER DUE TO DEVELOPER ESCROW DUE TO DEVELOPER GUARANTEE CONNECTIONS DUE TO DEVELOPER OPERATIONS BONDS PAYABLE $21 $24,388 $533,471 $4.649,366 $410,617 $1,126,949 $21,525 $17,690 $45,934 $17,690 $533,471 $4,649.366 $410.617 $1,126,949 FUND BALANCES: RESTRICTED FOR DEBT SERVICE INVESTEDIN CAPITAL ASSETS, NET OF RELATED DEBT UNRESTRICTED UNASSIGNED ASSIGNED FORCAPITAL RESERVE $192,683 $1.796,001 579,889 ($1,154,985) $1,117,728 5395.109 $158.047 $1,875,890 ($1 ,154.985) $1,117,728 $192,683 $553,157 TOTAL LIABILITIES& FUND EQUITY $192,703 $1,796,001 $6,787,424 $395,109 $197,262 $9,368,499 Bella Collina COMMUNITY DEVELOPMENT DISTRICT General Fund Statement of Revenues & Expenditures For the Period Ended August 31, 2021 ADOPTED PRORATED ACTUAL BUDGET THRU83121 THRU83121 VARIANCE REVENUES: SPECIAL ASSESSMENTS $197,155 $197,155 $197,974 $819 TOTAL REVENUES ~ $ 1 9 7 , 1 5 5 $197,155 $197,974 $819 I EXPENDITURES: ADMINISTRATIVE" SUPERVISOR FEES $6,000 $5,500 $3,000 $2,500 FICA EXPENSE $459 $421 $199 $222 ENGINEERING FEES $8,000 $7,333 $4,843 $2,490 ATTORNEY $10,000 $9,167 $6,469 $2,697 TRUSTEE FEES $5,000 $5,000 $3,500 $1,500 TAX COLLECTOR FEES $3,800 $3,800 $3,690 $110 ARBITRAGE $600 $600 $600 $0 COLLECTION AGENT $5,000 $5,000 $5,000 $0 DISSEMINATION $3,000 $2,750 $2,750 $0 ANNUAL AUDIT $1,875 $1,875 $1 ,875 $0 MANAGEMENT FEES $45,602 $41,802 $41,802 ($0) INFORMATION TECHNOLOGY $2,200 $2,017 $2,017 $0 TELEPHONE $100 $92 $0 $92 POSTAGE $1,500 $1,375 $1,099 $276 PRINTING & BINDING $1,000 $917 $367 $550 INSURANCE $8,500 $8,500 $8,052 $448 LEGAL ADVERTISING $1,500 $1,375 $1,330 $45 OTHER CURRENT CHARGES $250 $230 $50 $180 OFFICE SUPPLIES $400 $367 $344 $23 DUES, LICENSES & SUBSCRIPTIONS $175 $175 $175 $0 FIELD SERVICES· FIELD MANAGEMENT $24,438 $22,402 $22,402 $0 POND MAINTENANCE $26,006 $23,839 $23,839 ($0) STORMWATER REPAIRS & MAINTENANCE $10,000 $9,167 $0 $9,167 TRANSFER OUT -CAPITAL RESERVE $31,750 $0 $0 $0 TOTAL EXPENDITURES 1$1 9 7,155 $153 ,701 $133.402 $20,298 I NET CHANGE IN FUND BALANCE , ($0) $64 ,572 FUND BALANCE -BEGINNING I $0 $128,111 FUND BALANCE -ENDING , ($0) $192 .683 2 Bella Collina COMMUNITY DEVELOPMENT DISTRICT GENERAL FUND CAPITAL RESERVE Statement of Revenues & Expenditures For the Period Ended August 31,2021 ADOPTED BUDGET PRORATED THRU 8/31/21 ACTUAL THRU 8/31/21 VARIANCE REVENUES: TRANSFER IN INTEREST $31,750 $5,000 $0 $4,583 $0 $586 $0 ($3,998) TOTAL REVENUES $36,750 $4,583 $586 ($3,998) 1 EXPENDITU RES: CAPITAL OUTLAY TOTAL EXPENDITURES $0 $0 $0 $0 $0 $0 $0 $0 I NET CHANGE IN FUND BALANCE $36,750 $586 FUND BALANCE BEGINNING $412,836 $394,524 FUND BALANCE -ENDING $449,586 $395,109 3 Bella Collina Community Development District General Fund I Oct REVENUES; SPECIAL ASSESSMENTS SO TOTAL REVENUES I SO EXPENPITURES; ADMIN'STRATNf" SUPERVISOR FEES $0 FICA EXPENSE SO ENGINEERING FEES SO ATTORNEY $336 TRUSTEE FEES S3,SOO TAX COLLECTOR FEES SO ARBITRAGE SO COLLECTION AGENT SS,OOO DISSEMINATION S2S0 ANNUAL AUDIT SO MANAGEMENT FEES S3 ,800 INFORMATION TECHNOLOGY $183 TELEPHONE SO POSTAGE S136 PRINTING & BINDING $123 INSURANCE $8,052 LEGAL ADVERTISING S725 OTHER CURRENT CHARGES SO OFFICE SUPPLIES $276 DUES, LICENS ES & SUBSCRIPTIONS $175 EIElD SERYICESFIELD MANAGEMENT S2,037 POND MAINTENANCE S2,167 STORMWATER REPAIRS & MAINTENANCE $0 TRANSFER OUT-CAPITAL RESERVE $0 TOTAL EXPENDITURES I S26 ,760 NET CHANGE IN FUND BALANCE I (S26,760) Nov $153,011 $153,011 SO SO $0 S664 SO SO SO SO S2S0 SO S3,800 S183 SO 532 SO $0 $0 SO S4 SO $2,037 $2,167 $0 $0 S9,137 $143 ,873 Dec S21,658 $21,658 SO SO $0 $765 SO SO SO SO S2S0 SO $3,800 $183 $0 $6 S9 $0 $0 $0 $0 SO S2,037 S2,167 SO $0 S9,217 S12,440 j an $1 ,441 $1,441 $0 SO S225 S383 SO SO S600 SO S250 SO $3 ,800 $183 SO Sl1 SO SO SO SO SO SO S2 ,037 S2,167 $0 $0 S9.6S6 (S8,215) Feb S7,522 S7,522 Sl,OOO S61 $0 S768 SO SO SO SO S2S0 $1,875 $3,800 $183 SO S28S $0 SO SO SO $1 SO S2 ,03 7 $2,167 SO $0 $12 ,427 (S4,90S) Mar $1,033 $1,033 $0 $0 $0 $1,792 $0 SO SO SO S250 $0 $3,800 $183 SO S13 S88 SO SO SO S21 SO $2,037 S2,167 SO SO $10,351 (S9 ,318) Apr $1,515 Sl,SlS $1,000 S61 SO $834 SO SO SO SO S2S0 SO $3 ,800 $183 SO $301 $20 SO SO $0 SO SO S2 ,037 $2,167 SO $0 $10,653 (S9,138) May SS,662 SS,66 2 SO SO SlS0 SSOS SO S3,690 SO SO S2S0 SO $3 ,800 $183 SO S13 S92 SO SO $0 S20 SO S2,037 $2,167 $0 SO $12,907 ($7,246) jun SSSS SSS5 SO SO $1,084 SO SO SO SO SO S250 SO S3,800 $183 SO S3 $0 SO S60S SSO SO SO S2,037 S2,167 $0 $0 $10,180 (S9,62S) jul S) ,578 SS, S78 $1 ,000 S77 $3,384 $402 SO SO SO SO S250 SO S3,800 $183 SO S287 $10 SO SO SO SO SO S2 ,037 S2,167 SO SO S13,S97 (S8,O19) AU9 SO SO SO SO SO S21 SO SO SO SO S250 SO $3,800 $183 SO $13 S26 $0 SO SO S20 SO S2,037 S2,167 SO SO S8,517 (S8,SI 7) Sept $0 SO SO SO SO SO SO SO SO $0 SO $0 SO $0 SO SO SO $0 SO SO SO SO SO SO $0 SO SO SO Total I $197,974 $197,974 1 S3,000 $199 S4,843 S6,469 S3,SOO 53 ,690 S60 0 S5,000 S2,750 $1,875 S41,802 S2,017 $0 $1 ,099 $367 $8.052 $1,330 $50 S344 $175 S22 ,402 $23 ,839 SO SO S133.402 I S64 ,572 I -; 4 Bella Collina COMMUNITY DEVELOPMENT DISTRICT DEBT SERVICEFUND Statement of Revenues & Expenditures For the Period Ended August 31,2021 ADOPTED BUDGET PRORATED THRU83121 ACTUAL THRU 8 31 21 VARIANCE REVENUES: SPECIAL ASSESSMENTS INTEREST $1,466,942 $5,000 $1,466,942 $4,583 $1,478,108 $186 $11,166 ($4,397) TOTAL REVENUES $1 ,471.942 $1 ,471 ,525 $1 ,478,294 $6 ,769 1 EXPENDITURES: INTEREST EXPENSE 11/01 $401,063 $401,063 $401,063 $0 PRINCIPAL EXPENSE 05/01 $605,000 $605,000 $605,000 $0 INTEREST EXPENSE 05/01 $401,063 $401,063 $401,063 $0 OTHER DEBT SERVICE COST $32,000 $27,710 $27,710 $0 TOTAL EXPENDITURES $1.439,125 $1 ,434,835 $1.434,835 $0 I NET CHANGE IN FUND BALANCE $32 ,817 $43 ,459 FUND BALANCE -BEGINNING $685 ,281 $1/52 .542 FUND BALANCE -ENDING $718 ,098 $1 ,796 ,001 5 Bella Cotlina COMMUNITY DEVELOPMENT DISTRICT WATER & SEWER Statement of Revenues& Expend itures For the Period Ended August 31, 2021 ADOPTED BUDGET VARIANCE REVENUES; POTABLE WATER CONSUMPTION $105,000 $96,250 S78,795 ($17,455) WASTEWATER CONSUMPTION $90,000 $82,500 $102,193 $19,693 IRRIGATION CONSUMPTION S245,OOO $224,S83 $326,095 $101,512 SPECIAL ASSESSMENTS $138,902 $136,080 $136,080 $0 APPLICATION FEES $0 $0 $2,275 $2,275 METER FEES $0 $0 $31,700 $31,700 GRINDER PUMP $0 $0 $100,641 $100,641 MISCELLANEOUS REVENUE $8 ,000 $7,333 $12 ,784 $5,450 INTEREST $1 ,000 $917 $12 ($904) TOTAL REVENUES $587 ,902 $547 ,663 $790.575 $242 ,912 I EXPENDITURES; APMINISTRATIVE' ENGINEERING FEES $60 ,000 555,000 S88 ,695 ($33,695) ATIORNEY $15 ,500 514,208 SO $14,208 TRUSTEE FEES $3 ,500 $3 ,500 $3,500 $0 ARBITRAGE $600 $0 SO SO DISSEMINATION $3 ,000 $2,750 $2 ,750 SO ANNUALAUDIT $1 ,875 $1,875 $1 ,875 SO MANAGEMENT FEES $13 ,029 Sl1,943 $11 ,943 $0 POSTAGE $0 $685 $685 $0 PRINTING & BINDING SO $179 $179 $0 OFFICE SUPPLIES $0 $151 $151 $0 TAX COLLECTOR FEES S2,996 52,564 52,564 SO CONTINGENCY S600 S550 S103 $447 DUES, LICENSES & SUBSCRIPTIONS S5,300 S3,OOO $3,000 $0 SUBTOTAL ADMINISTRATIVE S106 ,400 $96 ,405 $115,446 (S19 ,04011 OpERATIONS' FIELD MANAGEMENT $12,360 $11,330 $11,330 $0 ELECTRICITY $43,000 $39,417 $41,767 ($2,350) TELEPHONE $5,100 $4,675 $4,484 $191 TRASH REMOVAL $2,500 S2,292 S2,343 ($52) INSURANCE $20,000 $20,000 $19 ,904 $96 REPAIRS & MAINTENANCE $120,000 5110,000 564 ,131 $45,869 WATER PLANTSERVICES (GENERAL UTILITIES) S40,OOO $36,667 $32,048 $4 ,619 WASTEWATER PLANTSERVICES (GENERAL UTILITIES) $79,228 $72.626 $74 ,224 ($1,598) GRINDER PUMP $0 $0 $78,901 ($78 ,901) SLUDGE DISPOSAL S6.000 55.500 50 55.500 CONTRACTUAL SERVICES (UTILITY TECHNICIANS) $15,000 $13,750 513 ,750 50 FUEL EXPENSE $4 ,575 54,193 $0 $4,193 LANDSCAPE MAINTENANCE $7 ,594 $6,961 $6,961 $0 POND MAINTENANCE $1 ,200 $1,100 $1,001 S99 WASTEWATER TESTING & ANALYSIS $25,000 $22,917 $12 ,984 59,933 OPERATING SYSTEMS MAINTENANCE $6,500 $5,958 54 ,395 51,563 GENERATOR MAINTENANCE $5,000 $4,583 S2,559 52,024 LIGHTING $15,000 513,750 SO $13,750 NEWMETER INSTALL $0 50 $36,692 ($36,692) CONTINGENCY SO SO SO SO TRANSFER OVT -CAPITAL RESERVE 573 ,446 S73 ,446 $73,446 SO SUBTOTAL OPERATIONS S481 ,502 5449 .164 S480 .920 1531, 7 5611 TOTAL OPERATING EXPENDITURES $587 ,902 $596 ,366 OPERATING INCOME (LOSS) $0 $194 ,209 6 Bella Collina COMMUNITY DEVELOPMENT DISTRICT WATER& SEWER Statement of Revenues & Expenditures For the Period Ended August 31,2021 NONOPERATING REVENUES (EXPENDITURES) ADOPTED BUDGET PRORATED THRU 8 /31 /21 ACTUAL THRU 8 31 21 VARIANCE CONNECTION FEES REVENUE WATER SYSTEM WASTEWATER SYSTEM AFPI CHARGES WATER SYSTEM WASTEWATER SYSTEM PRINCIPALEXPENSE COST OF ISSUANCE $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $116,235 $61,320 $21,063 $11,109 ($147,761) $0 $116,235 $61,320 $21,063 $11,109 ($147,761) $0 TOTAL NONOPERATING REVENUES (EXPENDITURES) $0 $0 $61 ,966 $61 ,966 I CHANGE IN NET ASSETS $0 $256 ,175 TOTAL NET ASSETS (DEFICIT) -8EGINNING $24 ,800 $861 ,553 TOTAL NET ASSETS (DEFICIT) -ENDING $24,800 $1 ,117,728 7 Bella Collina COMMUNITY DEVELOPMENT DISTRICT WATER & SEWER CAPITAL RESERVE Statement of Revenues & Expenditures For the Period Ended August 31, 2021 ADOPTED BUDGET PRORATED THRU 8/31/21 ACTUAL THRU 8/31/21 VARIANCE REVENUES: TRANSFER IN INTEREST $73,446 $1,000 $73,446 $917 $73 ,446 $225 $0 ($692) TOTAL REVENUES $74,446 $74,363 $73,671 ($692)1 EXPENDITURES: CONTINGENCY $0 $0 $79 ($79) CAPITAL OUTLAY $178,000 $163,167 $124,735 $38,432 TRANSFER OUT $0 $0 $0 SO TOTAL EXPENDITURES $178,000 $163,167 $124,814 $38,353 I NET CHANGE IN FUND BALANCE ($103,554) ($51,143) FUND BALANCE-BEGINNING $186,565 $209.190 FUND BALANCE-ENDING $83,0 11 $158,047 8 Bella Collina Community Development District 1 Oct Nov Dec Jan Feb Mar Aor May Iun lui Aug Sept Toral I WATER UTllIlY REVENUE POTABLE WATER CONSUMPTION WASTEWATER CONSUMPTION IRRIGATION CONSUMPTION 5PECIAl ASSE5SMENTS APPUCATION FEES METER FEES GRINDERPUMP MISCEUANEOUS REVENUE INTEREST TRANSFER IN S5,921 S8,477 S27,193 SO S75 SO SO $1,158 SI SO S6,966 S8,550 BO,316 S104,288 S325 S4,950 $14,268 S1,498 S2 SO S6 ,742 S8,743 S27,S53 $14,761 S75 SO SO S930 SI SO S7,144 S9,519 S25 ,513 1982 $125 $1,500 S4 ,756 S791 SI SO S6,184 S8,938 S20,060 S6,223 $125 $1,400 S4 ,756 $1,791 S I SO S8 ,283 S9,837 Bl,887 S704 S50 S750 S765 SI,019 $1 SO S6,942 S9 ,592 $31,97S $1,033 $150 $1,400 S4,756 S1,0 56 S I SO S8,390 S10,303 $38,327 B,908 S275 14,200 S14,268 11,023 $1 SO S7,693 S9,626 S43,567 $378 S200 $1,400 S4,756 SI,330 SI SO S7,117 S8,920 S2S,124 13,802 S450 S8 ,700 S28,536 $1 ,070 $1 SO S7,4 14 S9,6 89 S24,580 SO S4 25 S7,400 S23,780 $1,117 $1 SO SO 10 SO 10 SO SO SO SO SO SO S78,795 $102,193 B26,095 S136,080 S2 ,275 S31,700 $100,641 $12 ,784 S12 SO TOTAL OPERATING REVENUES 1 S42,825 SI 71,162 S58,805 S50. 33 0 S49,478 S53,296 SS6,905 S80.696 S6 8,9 51 S83 ,721 $74,40 5 SO S790,575 1 EXPENDITURES: ADMINISTRATIVE' ENGINEERING FEES ATTORNEY TRUSTEEFEE5 ARBITRAGE Ol5SEMINATION ANNUAL AUDIT MANAGEMENT FEES POSTAGE PRINTING & BINDING OFFICE SUPPUES TAXCOLLECTOR FEE5 CONTINGENCY OUES,UCENSES & SUBSCRIPTIONS $12,889 SO SO SO S250 SO $1,086 SO SO SO SO S28 SO S5,408 SO SO SO S250 SO $1,086 S56 SO SO SO 18 SO S13 ,948 SO SO SO S250 SO $1,086 S50 SO 13 SO $47 SO S9,830 SO SO SO S250 SO $1,086 S55 SO $3 10 10 10 S7 ,899 SO SO SO S250 S1,875 $1,086 S5 6 SO $3 SO SO SO S6 ,982 SO SO SO S250 SO $1,086 S56 SO $3 SO $3 SO S13,124 SO SO SO S250 SO S1,086 S93 S9 S6 SO SO SO S8,822 SO SO SO S250 SO S1,086 S126 S6 SO S2,564 SO SO 13,515 SO SO SO S250 SO $1,086 S66 S66 SO SO 54 10 S3 ,727 SO 10 SO S250 SO S1,086 S61 S57 SO 10 19 S3 ,OOO S2, 5 54 SO $3, 500 SO S250 SO SI,086 S64 S40 S13 2 SO 14 SO SO SO SO SO SO SO SO SO SO SO SO SO SO S88,695 SO 13 ,500 SO S2,750 SI ,875 Sl1 ,94 3 S685 $1 79 S151 S2,564 $103 13 ,000 SUBTOTAL ADM INISTRATIVE I $14,253 S6,808 ~ 15, 384 Sl1,224 S11, 169 S8,379 $14.569 $1 2,854 S4 ,986 S8 ,190 17 ,6 30 SO 1115,446 1 9 Bella Collina Community Development District I Oct Nov Dec Ian Feb Mar Apr May j un lui Aug se pl TOlal OPERATIONS' FIELD MANAGEMENT $1,030 $1,030 $1,030 Sl,030 $1,030 $1,030 S1,030 $1,030 S1,030 $1,030 $1,030 SO Sl1,330 ELECTRICITY B,6S2 $3,609 B,820 B ,923 $4,005 B ,627 B ,887 B,820 S4,044 S4,086 B,294 SO S41,767 TELEPHONE $393 B94 S402 S402 $417 S409 S409 $410 S410 S422 S416 SO S4,484 TRASH REMOVAL $195 Sl95 Sl95 Sl95 S223 S223 S223 S223 S223 S223 S223 SO S2 ,343 INSURANCE $19,904 SO SO SO SO SO SO SO $0 SO SO SO Sl9,904 REPAIRS & MAINTENANCE B,207 S3,848 $6,112 S7,039 S6,222 B,164 S8 ,100 S8,351 $14,791 B ,298 SO SO $64,131 WATERPLANTSERVICES (GENERALUTILITIES) $2,357 $2,420 S2,420 S2,430 H,430 S2,960 S4,110 54,185 S2,680 B ,168 S2,888 SO 532,048 WASTEWATER PLANTSERVICES (GENERALUTILITIES) 56 ,410 S6,602 S6,602 S6,602 S6,602 S6 ,602 S6,602 S6,602 S8,396 S6,602 S6,602 SO 574,224 GRINDERPUMP S22,975 S9,190 54,595 S13,785 S4,S95 513,785 50 SO SO S5,381 54,595 SO S78,901 SLUDGE DISPOSAL SO SO SO $0 SO SO SO SO SO 50 SO SO SO CONTRACTUALSERVICES (UTILITYTECHNIQANS) $1,250 Sl,2S0 Sl,250 Sl,250 $1,250 5J,250 Sl,250 $1,2S0 Sl,250 Sl,250 $1,250 50 Sl3,750 FUELEXPENSE $0 50 50 50 50 50 50 SO $0 SO $0 SO SO LANDSCAPE MAINTENANCE S633 5633 5633 5633 5633 S633 S633 5633 S633 5633 5633 SO S6,961 POND MAINTENANCE S91 S91 S9J 591 S91 S91 S91 S91 S9 1 S91 S91 SO $1 ,001 WASTEWATER TESTING & ANALYSIS Sl,127 sr.rs1 $1,315 $1,102 S1,102 $1,249 51,151 si.isi S1,200 51,241 Sl,200 SO Sl2,984 OPERATINGSYSTEMS MAINTENANCE S475 5475 S475 SO $495 S495 SO S495 S495 S495 S495 SO S4,395 GENERATOR MAINTENANCE SO SO SO SS75 S929 $0 SO SO $0 SO Sl,OS5 SO S2 ,S59 UGHTING $0 SOSOSOSO$0 SOSO$0 SOSOSOSO NEWMETERINSTALL S2,324 S4,627 SO B,262 Sl,596 S2,324 $4,637 S2,468 S6,951 55,147 B,357 SO 536,692 CONTINGENCY $0 SO SO SO SO $0 SO SO 50 SO SO SO SO TRANSFEROUT -CAPITALRESERVE 50 SO SO SO SO SO SO S73,446 50 SO SO SO S73,446 SUBTOTALOPERATIONS I S66,021 535,514 S28,940 542.318 531,620 537,841 532,122 Sl04,154 542,194 533,067 S27.128 SO S480,920 I TOTAL OPERATING EXPENDITURES I S80,274 542,322 S44,324 S53.542 S42,789 S46.220 S46,691 5117,009 S47,180 541.258 534,758 SO H96,366 1 OPERATING INCOME (LOSS) I (B7,449) Sl28,840 S14,481 (B,211) S6,[.1;9 S7,076 SlO,214 ($36,313) S21,771 S42,463 B9,647 SO S194,2091 NONOPERATING REVENUES(EXPENDITURES) CONNECTION FEES REVENUE WATERSYSTEM SO 516,605 SO 55,535 S5,S35 5S,S35 SO Sl6,605 SS,535 B3,210 S27,675 SO S116,235 WASTEWATER SYSTEM SO S8,760 SO $2,920 S2.920 S2,920 SO S8,760 S2,920 Sl7,520 $14,600 SO 561,320 AFPI CHARGES WATERSYSTEM SO S3,009 SO Sl ,003 $1.003 51 ,003 $0 $3,009 $1,003 56,018 SS,015 SO $21 ,063 WASTEWATER SYSTEM SO Sl,587 SO $529 SS29 S529 SO $1,587 55 29 53,1 74 S2,645 SO $11,109 PRINCIPAL EXPENSE SO (S81,134) 50 SO SO SO SO ($66,627) 50 SO SO SO (Sl47,761) COST OF ISSUANCE SO SO SO SO SO 50 SO $0 $0 $0 50 SO SO TOTAL NONOPERATING REVENUESEXPENDITURES) I SO ($51,173) $0 $9,987 S9,987 S9,987 SO (536,666) $9,987 S59,922 S49,935 SO $61 ,966 1 CHANGE IN NET ASSETS I ($37,449) $77,667 Sl4,481 S6,776 S16,676 Sl7,063 $10,214 (S72,979) $31,758 $102,385 589,582 SO 5256,175 ] 10 Bella Collina COMMUNITY DEVELOPMENT DISTRICT LONG TERM DEBT REPORT SERIES 2004, SPECIAL ASSESSMENT BONDS INTEREST RATE: 5.750% MATURITY DATE: 5/1/2035 RESERVE FUND REQUIREMENT $976,500 RESERVE FUND BALANCE $976,500 BONDS OUTSTANDING -9/30/15 $17,950,000 LESS: SPECIAL CALL 11/1/15 ($35,000) LESS: PRINCIPAL CALL 05/1/16 ($495,000) LESS: SPECIAL CALL 5/1/17 ($40,000) LESS: PRINCIPAL CALL 05/1/17 ($520,000) LESS: SPECIAL CALL 11/1/17 ($1,000,000) LESS: PRINCIPAL CALL 05/1/18 ($550,000) LESS: SPECIAL CALL 5/1/18 ($105,000) LESS: SPECIAL CALL 11/1/18 ($50,000) LESS: PRINCIPAL CALL 05/1/19 ($585,000) LESS: PRINCIPAL CALL 05/1/20 ($620,000) LESS: PRINCIPAL CALL 05/1/21 ($605,000) CURRENT BONDS OUTSTANDING $13.345,000 11 BELLA COLLINA COMMUNITY DEVELOPMENT DISTRICT FY2021 SPECIAL ASS ESSMENTS MAINTENANCE GROSS ASSESSMENTS S CERTIFIED NETASSESSMENTS S 3 35, 32 9.0 0 32 1,915.8 4 $ S 199,4 14.00 19 1,4 37. 44 59% 135,915.00 130,478.40 41% GROSS ASSESSMENTS COMMISSIONS INTEREST NETASSESSMENTS GENERAL WATER & SEWER DATE CHECK NO. RECEIVED DISCOUNTS PAID INCOME RECEIVED FUND FUND ! , ! ! I 11 16 20 ACH S 653 .59 s 29.06 s 12 .49 s -s 6 12 .0 4 $ 36 3. 97 s 24 8.0 7 11 17 20 ACH S 6 ,0 84 .38 s 243.37 $ 11 6 .82 s -$ 5 .724.19 s 3 40 4 .0 7 $ 2 320.12 11 27 20 ACH S 266 754 .28 s 10 .670.17 s 5 121 .6 8 s -$ 2 50 .962 .43 $ 149 ,24 2.75 $ 101 ,719 .68 12 14 20 ACH $ 32 4 13 .46 s 1,296 .55 $ 6 22 .3 5 s -$ 30494 .56 $ 18 ,134.55 s 12,360.01 12 21 20 ACH $ 6 279.38 $ 234.07 $ 120 .90 $ -$ 5 ,924.41 $ 3 ,52 3.14 $ 2 401.27 1 8 21 ACH $ 2 547.58 $ 74.18 $ 49 .4 7 $ -$ 2 .4 23 .9 3 s 1,441.47 $ 982 .46 2 22 21 ACH s 2,805.00 s 60.30 $ 54 .89 s -$ 2 ,689 .81 $ 1,599.58 $ 1,090.23 3/ 15/21 ACH S 1 79 4.38 $ 22.14 $ 35 .44 s -$ 1, 73 6 .80 s 1,0 32. 84 $ 703 .96 4/20 21 ACH $ 2,6 0 3.6 0 $ 4 .20 $ 51.9 9 $ $ 2,547.41 s 1,514.90 s 1;032 .51 5/ 2 1/ 21 ACH $ 3 ,383 .46 s -S 67 .6 7 $ -S 3 ,315 .79 s 1,971. 84 S 1,34 3.9 5 5/31 /21 COMM-AJE S 62 5 3 .70 s -s -s -$ 6, 253.70 s 3,6 89 .6 8 S 2 ,56 4 .0 2 6 11 21 ACH S 9 52 .11" $ -$ 19.04 s -$ 933 .0 7 s 5 54.88 S "378 :19 7 1 21 ACH $ 9, 571.79 s -s 19 1.44 $ -S 9 .380.3 5 s 5,5 78.3 2 S 3,802.03 S -s -S -s -$ -$ -S - S -s -s -s -$ -S -S - S -s -S -$ -$ -S -I - S -$ -s -$ -s -S -I - S s -s . $ -S -S -S - i ! I I ! I : TOTAL COlLECTED $ 342,096.71 s 12 ,634.04 s 6 ,46 4.18 s -S 32 2.998.49 s 19 2.0 51. 9 9 S 130.946 .50 PERCENTAGE COLLECTED 100% 100" DEBT SERVICE GROSS AS5ES5MENTS CERTIFIED NETASSESSMENTS 1,486,4BS.00 1,427,025.60 100% GROSS ASSESSMENTS COMMISSIONS INTEREST NET ASSESSMENTS DEBTSERVICE DATE CHECK NO. RECEIVED DISCOUNTS PAID INCOME RECEIVED FUND ; ; ! : I : I ; 11 16 20 ACH S 3, 550.52 s 164. 6 2 s 6 7 .72 s -S 3 318 .18 S 3 ,31 8 .18 11/17/ 20 ACH s 31 ,3 56 .00 s 1 254 .24 s 602 .0 3 $ -S 29 ,49 9 .73 $ 2 9,499 .73 11 27 20 ACH S 1 157 .24 7 .00 $ 46 .289. 88 s 22219.15 s $ 108873 7.97 S 1.088 .73 7.97 12 4 /2 0 ACH s 149 81 2 .00 $ 5,992.4B s 2 87 6. 38 s -S 140.943 .14 S 140 ,94 3 .14 12 21 20 ACH s 31,356.00 $ 1.167.14 s 60 3.78 s -$ 29 ,585 .08 S 29,585.08 1 8 21 ACH S 13 031.73 $ 373.54 S 25 3 .17 s -s 1 2.4 0 5.02 $ 12,405'.02 2 22 21 ACH s 15 ,678 .00 S 330.98 S 306 .94 $ -s 15 ,040 .08 $ 15,040 .08 3/15/21 ACH $ 8,710.00 S 104.52 $ 172 .11 s $ 8,4 33 .37 $ 8,433 .37 4/20 21 ACH s 12 ,6 0 8 .9 8 $ 17.42 s 251 .83 $ -$ 12,339.73 S 12,339.73 5/21/21 ACH s 17 ,8 38 .08 $ -s 356 .76 s $ 17 ,481. 32 $ 17,481.32 5/ 31/ 2 1 COMM-AJE $ 2 7,709 .87 $ -s -$ -s 27,709.87 s 27709.87 6 / 11 / 2 1 ACH $ 3 ,588.52 s -s 71 .77 $ -s 3,516 .7 5 $ 3,516. 75 7 1/ 21 ACH s 44 131.15 s -s 882 .62 $ -s 4 3,24 8.53 s 43,248.53 $ -s -$ -$ -S -$ - s -s -s -S -s -s - s -s -$ -S -$ -s - $ -$ -s -$ -s -s - s -S -$ s -$ -$ - $ -S -$ -s -s -s - 1 1 I I I TOTAL COLLECTED s 1,516.6 17.8 5 S 55,69 4.82 $ 28.66 4.26 s -s 1.432 ,258.77 s 1,432,258.77 PERCENTAGE COLLECTED 100 % DIRECT ASSESSMENTS DCSREALESTATE INVESTMENTSLlC $56,904 $5,922 $5,U3 $45,849 DATE RECEIVED Z/2Z/21 Z/ 2Z/ 21 2/ 2Z/21 DUE OlECK NET AMDUNT GENERAL WATER & SEWER SERIES DATE NO. ASSESSED RECEIVED FUND FUND 2004 11/1/ 20 1976 s 28.452.00 $ 28,452.00 s 2,961.00 5 2.566.00 s 22,92 5.00 2/ 1/21 1976 s 14,226.00 s 14.226.00 s 1,480.50 5 1,283.50 5 11,462.00 5/ 1/21 1976 s 14,226.00 $ 14,226.00 s 1,48O.S0 $ 1.283.50 S 11,462.00 s 56,904.00 $ 56,904.00 s 5,922.00 $ 5,133 .00 $ 4S,849 .oo 12 SECTION 3 MONTHLY SUMMARY REPORT August 2021 FLORIDA ANINVESTMENT SERVICE FOR PUBLIC FlJ},"1JS INTRODUCTION This report is prepared for stakeholders in Florida PRIME in accordance with Section 218.409(6)(a). Florida Statutes.The statute requires: (I) Reporting of any material impacts on the funds and any actions or escalations taken by staff to address such impacts; (2) Presentation of a. management summary that provides an analysis of the status of the current investment portfolio and the individual transactions executed over the last month; and (3) Preparation of the management summary "in a manner that will allow anyone to ascertain whether the investment activities during the reporting period have conformed to investment policies." Thisreport,whichcovers theperiodfromAugust I,2021,throughAugust3I,2021, hasbeenpreparedbythe SBAwith input from Federated Investment Counseling ("Federated"), investment advisor for Florida PRIME in a format intended to comply with the statute. DISCLOSURE OF MATEIUAL IMPACTS During the reporting period. Florida PRIME was in material compliance with investment policy. There were no developments that had a material impact on the llquidity or operation of Florida PRIME. Details are available in the PRIME policy compliance table. This report also includes details on market conditions; fees; fund holdings. transactions and performance; and client composition. FACTS-AT-A-OLANCE PRIME is an exclusive service for Florida governmental organizations. providing PR1ME™ STAT1ST1CS a cost-effective investment vehicle for their surplus funds. (As ofAugu.st 31,2021) Florida PRIME, the Local Government Surplus Funds Trust Fund, is utilized by hundreds of governmental Total Participants investors including state agencies, state universities and 745 colleges. counties . cities, special districts. school boards. and other direct support organizations of the State of Florida. Flortda PR1ME™ Total ParticipantBalance Florida PRIME is a government investment pool that $16,786,842,121 offers management by an industry leader in professional money management,conservative investment policies, an extensive governance framework, a Standard & Poor's ToW Nu.mber ofAccounts "AAAm" rating, full transparency, and best-in-c1ass 1,385 financial reporting. www.sbafla.comlprime 13 ANINVESTMENT SERVICE FOR PUllLIC FUNDS PORTFOLIO COMPOSITION FOR AUGUST 2021 CREDIT QUALITY COMPOSITION EFFECTIVE MATURITY SCHEDULE 7.1% 1-7 days . 8-30days I • 31·90 days 91-180 days ,U81.days PORTFOLIO COMPOSITION 1.0%0.4% 3.6%_ \1.11,,,:::.-_ 7.5% .~.C".n••d .... • ~"O'.HoIll", HIGHLY LIQUID HOLDINGS 48.4% 25.1% Accessible in one Accessible in five business day business days TOP HOLDINGS & AVG. MATURITY I. Cooperatieve Rabobank UA 5.0% 2. Credit Agricole Group 5.0% 3. MizuhoFinancial Group. Inc. 5.0% 4. Australia & New Zealand Banking Group, Melbourne 4.9% 5. ABNAmro BankNV 4.9% 6. Sumitomo MitsuiTrust Holdings, Inc. 4.6% 7. JPMorganChase & Co. 4.4% 8. Nationwide Building Society 4.1% 9, Bank of Montreal 4.0% 10. Federated Hermes Institutional Prime Value Obligations Fund 3.8% Average Effective Maturity (WAM) 51 Days Weighted Average Life (Spread WAL) 66 Days Percentages based on total value of investments www.sbafla.comlprime IS ANINVESTMENT SERVICE FOR PUBLIC FUNDS PRIMEACCOUNTSUMMARY FORAUGUST 2021 Summary of Cash Flows [Opening Balance (8/01/21) $ 17,494,524,605 iParticipant Deposits 1,292,086,919 !G r oss Earnings 1,936,942 iParticipant Withdrawals (2,001,242,205) 'Fees (464,140) :Closing Balance (8/3 1/2I) $ 16,786,842,121 Net Change over Month $ (707,682,484) Detailed Fee Disclosure SBA Client Service, Account Mgt. & Fiduciary Oversight Fee $ 144,911.64 1.01 Federated Investment Management Fee 285,909.45 2.00 :BNY Mellon Custodial Fee** 19,434.67 0.14 iBank of America Transfer Agent Fee 5,155.58 0.04 :S&P Rating Maintenance Fee 3,991.78 0.03. :Auditl Exte rnal Review Fees 4,737.22 0.03 Total Fees $ 464,140.34 3.25 "The basispointequivalentisan annualized ratebasedon the dollaramountoffees chargedfor themonthtimes 12,dillided byanaverageofthefund's beginningandendingtotalvalue(amortizedcost) forthe monthwhichwas $17,140,683.363. " AllcustodianbankingfeesareaUocated basedonboth mar1